Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,596£10,755£10,916£11,189£11,469£54,925
Total Expenses£8,224£8,290£8,347£8,416£8,486£41,762
Profit Before Tax£2,372£2,465£2,570£2,773£2,982£13,163
Profit After Tax £1,922£1,997£2,081£2,246£2,416£10,662
Change In Property Value£4,815£9,092£10,464£11,092£8,818£44,282
Net Return£6,737£11,089£12,546£13,339£11,234£54,944
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)14%23%26%27%23%112%