Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,048£15,274£15,503£15,890£16,288£78,003
Total Expenses£8,922£8,957£8,991£9,040£9,090£45,001
Profit Before Tax£6,126£6,316£6,512£6,851£7,197£33,002
Profit After Tax £4,962£5,116£5,275£5,549£5,830£26,732
Change In Property Value£6,450£12,180£14,018£14,859£11,813£59,319
Net Return£11,412£17,296£19,293£20,408£17,643£86,051
Return From Rental Income (%)8%8%8%8%9%41%
Total Net Return (%)17%26%29%31%27%131%