Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,600£12,789£12,981£13,305£13,638£65,313
Total Expenses£9,052£9,120£9,181£9,255£9,331£45,938
Profit Before Tax£3,549£3,669£3,800£4,050£4,307£19,375
Profit After Tax £2,874£2,972£3,078£3,281£3,489£15,694
Change In Property Value£5,400£10,197£11,736£12,440£9,890£49,663
Net Return£8,274£13,169£14,814£15,721£13,379£65,356
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)15%24%27%29%24%119%