Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,004£17,259£17,518£17,956£18,405£88,142
Total Expenses£11,744£11,820£11,887£11,972£12,060£59,482
Profit Before Tax£5,260£5,439£5,631£5,984£6,345£28,659
Profit After Tax £4,260£4,406£4,561£4,847£5,140£23,214
Change In Property Value£7,500£14,163£16,300£17,278£13,736£68,976
Net Return£11,760£18,568£20,861£22,125£18,875£92,190
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)15%24%27%29%25%121%