Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,880£12,058£12,239£12,545£12,859£61,581
Total Expenses£8,980£9,047£9,106£9,179£9,253£45,565
Profit Before Tax£2,901£3,011£3,133£3,366£3,606£16,016
Profit After Tax £2,349£2,439£2,537£2,727£2,921£12,973
Change In Property Value£5,400£10,197£11,736£12,440£9,890£49,663
Net Return£7,749£12,636£14,273£15,167£12,810£62,636
Return From Rental Income (%)4%4%5%5%5%24%
Total Net Return (%)14%23%26%28%23%114%