Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,104£16,346£16,591£17,006£17,431£83,476
Total Expenses£9,511£9,547£9,582£9,634£9,687£47,961
Profit Before Tax£6,593£6,798£7,009£7,372£7,743£35,515
Profit After Tax £5,341£5,507£5,677£5,971£6,272£28,767
Change In Property Value£6,900£13,030£14,996£15,896£12,637£63,458
Net Return£12,241£18,536£20,673£21,866£18,909£92,225
Return From Rental Income (%)8%8%8%9%9%41%
Total Net Return (%)17%26%30%31%27%132%