Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,204£18,477£18,754£19,223£19,704£94,362
Total Expenses£12,829£12,907£12,975£13,064£13,155£64,931
Profit Before Tax£5,375£5,570£5,779£6,159£6,549£29,431
Profit After Tax £4,353£4,512£4,681£4,989£5,305£23,840
Change In Property Value£8,400£15,862£18,256£19,351£15,384£77,253
Net Return£12,753£20,374£22,937£24,340£20,689£101,092
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%24%27%28%24%117%