Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,256£14,470£14,687£15,054£15,430£73,897
Total Expenses£9,326£9,360£9,392£9,439£9,487£47,003
Profit Before Tax£4,930£5,110£5,295£5,615£5,943£26,894
Profit After Tax £3,993£4,139£4,289£4,548£4,814£21,784
Change In Property Value£5,750£9,430£13,485£15,520£10,967£55,152
Net Return£9,743£13,569£17,774£20,068£15,781£76,936
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)14%19%25%29%23%110%