Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,784£11,961£12,140£12,444£12,755£61,083
Total Expenses£9,292£9,359£9,418£9,490£9,564£47,124
Profit Before Tax£2,492£2,601£2,722£2,953£3,191£13,959
Profit After Tax £2,019£2,107£2,205£2,392£2,584£11,307
Change In Property Value£5,700£10,764£12,388£13,131£10,439£52,422
Net Return£7,719£12,871£14,593£15,523£13,024£63,729
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)13%22%25%27%22%110%