Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,336£12,521£12,709£13,027£13,352£63,945
Total Expenses£9,636£9,705£9,765£9,838£9,914£48,858
Profit Before Tax£2,700£2,816£2,944£3,188£3,439£15,087
Profit After Tax £2,187£2,281£2,385£2,582£2,785£12,220
Change In Property Value£5,970£11,273£12,975£13,753£10,934£54,905
Net Return£8,157£13,554£15,359£16,336£13,719£67,125
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)13%22%25%27%23%111%