Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,248£16,492£16,739£17,158£17,587£84,223
Total Expenses£11,667£11,741£11,807£11,891£11,976£59,082
Profit Before Tax£4,581£4,750£4,932£5,267£5,610£25,141
Profit After Tax £3,711£3,848£3,995£4,266£4,544£20,364
Change In Property Value£7,499£14,160£16,296£17,274£13,733£68,962
Net Return£11,209£18,007£20,291£21,540£18,277£89,326
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%24%27%28%24%118%