Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,100£17,356£17,617£18,057£18,509£88,639
Total Expenses£12,043£12,119£12,186£12,272£12,360£60,980
Profit Before Tax£5,057£5,238£5,431£5,785£6,149£27,659
Profit After Tax £4,096£4,242£4,399£4,686£4,981£22,404
Change In Property Value£7,770£14,672£16,887£17,900£14,230£71,459
Net Return£11,866£18,915£21,286£22,586£19,211£93,863
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)15%24%27%29%24%119%