Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,116£13,313£13,512£13,850£14,196£67,988
Total Expenses£10,229£10,299£10,360£10,435£10,513£51,836
Profit Before Tax£2,887£3,014£3,153£3,415£3,684£16,152
Profit After Tax £2,338£2,441£2,554£2,766£2,984£13,083
Change In Property Value£5,375£8,815£12,605£14,508£10,252£51,555
Net Return£7,713£11,256£15,159£17,274£13,236£64,638
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)12%17%23%26%20%99%