Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,864£16,102£16,343£16,752£17,171£82,232
Total Expenses£10,452£10,488£10,523£10,574£10,626£52,663
Profit Before Tax£5,412£5,614£5,821£6,178£6,544£29,569
Profit After Tax £4,384£4,547£4,715£5,004£5,301£23,951
Change In Property Value£3,900£9,237£12,291£14,271£10,489£50,188
Net Return£8,284£13,784£17,006£19,276£15,790£74,140
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)10%17%21%24%20%93%