Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,200£13,398£13,599£13,939£14,287£68,423
Total Expenses£10,397£10,467£10,528£10,604£10,681£52,676
Profit Before Tax£2,803£2,931£3,071£3,335£3,606£15,747
Profit After Tax £2,271£2,374£2,488£2,702£2,921£12,755
Change In Property Value£6,599£12,460£14,341£15,201£12,085£60,685
Net Return£8,869£14,835£16,828£17,903£15,006£73,440
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)13%22%25%27%22%110%