Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,884£11,047£11,213£11,493£11,781£56,418
Total Expenses£8,478£8,544£8,602£8,671£8,743£43,038
Profit Before Tax£2,406£2,503£2,611£2,822£3,038£13,380
Profit After Tax £1,949£2,028£2,115£2,286£2,461£10,838
Change In Property Value£5,025£9,489£10,921£11,576£9,203£46,214
Net Return£6,974£11,516£13,036£13,862£11,664£57,052
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)14%22%25%27%23%111%