Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,632£16,881£17,135£17,563£18,002£86,213
Total Expenses£11,771£11,846£11,913£11,997£12,084£59,611
Profit Before Tax£4,861£5,035£5,222£5,566£5,918£26,602
Profit After Tax £3,937£4,079£4,230£4,508£4,794£21,548
Change In Property Value£7,560£14,276£16,430£17,416£13,846£69,528
Net Return£11,497£18,354£20,660£21,924£18,640£91,075
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)15%24%27%29%24%119%