Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,536£10,694£10,854£11,126£11,404£54,614
Total Expenses£7,023£7,052£7,078£7,116£7,154£35,423
Profit Before Tax£3,513£3,642£3,777£4,010£4,250£19,192
Profit After Tax £2,845£2,950£3,059£3,248£3,442£15,545
Change In Property Value£5,100£9,631£11,084£11,749£9,340£46,904
Net Return£7,945£12,581£14,143£14,997£12,783£62,449
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%24%27%29%25%120%