Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,344£13,544£13,747£14,091£14,443£69,170
Total Expenses£9,235£9,267£9,298£9,343£9,388£46,531
Profit Before Tax£4,109£4,277£4,450£4,748£5,055£22,639
Profit After Tax £3,329£3,464£3,604£3,846£4,094£18,338
Change In Property Value£6,900£13,030£14,996£15,896£12,637£63,458
Net Return£10,229£16,494£18,600£19,742£16,731£81,795
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)15%24%27%28%24%117%