Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,304£14,519£14,736£15,105£15,482£74,146
Total Expenses£10,509£10,580£10,643£10,722£10,802£53,256
Profit Before Tax£3,795£3,938£4,093£4,383£4,680£20,890
Profit After Tax £3,074£3,190£3,315£3,550£3,791£16,921
Change In Property Value£6,600£12,463£14,344£15,204£12,088£60,699
Net Return£9,674£15,653£17,659£18,755£15,878£77,619
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%26%28%24%116%