Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,428£16,674£16,925£17,348£17,781£85,156
Total Expenses£10,669£10,706£10,742£10,794£10,848£53,760
Profit Before Tax£5,759£5,968£6,183£6,553£6,933£31,396
Profit After Tax £4,665£4,834£5,008£5,308£5,616£25,431
Change In Property Value£6,625£10,865£15,537£17,882£12,636£63,545
Net Return£11,290£15,699£20,545£23,190£18,252£88,976
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)14%19%25%29%22%110%