Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,096£12,277£12,462£12,773£13,092£62,701
Total Expenses£7,984£8,014£8,043£8,085£8,127£40,253
Profit Before Tax£4,112£4,263£4,419£4,688£4,965£22,448
Profit After Tax £3,331£3,453£3,579£3,798£4,022£18,183
Change In Property Value£4,875£7,995£11,433£13,158£9,298£46,759
Net Return£8,206£11,448£15,012£16,956£13,320£64,942
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)14%19%25%28%22%109%