Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,476£16,723£16,974£17,398£17,833£85,405
Total Expenses£10,835£10,872£10,907£10,960£11,014£54,589
Profit Before Tax£5,641£5,851£6,067£6,438£6,819£30,816
Profit After Tax £4,569£4,739£4,914£5,215£5,523£24,961
Change In Property Value£6,750£11,070£15,830£18,219£12,875£64,744
Net Return£11,319£15,809£20,744£23,434£18,398£89,705
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)14%19%25%28%22%108%