Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,164£16,406£16,653£17,069£17,496£83,787
Total Expenses£12,143£12,217£12,283£12,366£12,451£61,460
Profit Before Tax£4,021£4,189£4,370£4,703£5,044£22,328
Profit After Tax £3,257£3,393£3,540£3,809£4,086£18,085
Change In Property Value£6,625£10,865£15,537£17,882£12,636£63,545
Net Return£9,882£14,258£19,077£21,691£16,722£81,630
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)12%18%23%27%21%100%