Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,232£14,445£14,662£15,029£15,404£73,773
Total Expenses£10,470£10,541£10,604£10,682£10,762£53,058
Profit Before Tax£3,762£3,905£4,059£4,347£4,642£20,715
Profit After Tax £3,048£3,163£3,287£3,521£3,760£16,779
Change In Property Value£6,570£12,406£14,279£15,135£12,033£60,423
Net Return£9,618£15,569£17,566£18,656£15,793£77,202
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%26%28%24%116%