Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,072£15,298£15,528£15,916£16,314£78,127
Total Expenses£10,747£10,819£10,883£10,964£11,046£54,459
Profit Before Tax£4,325£4,479£4,644£4,952£5,267£23,668
Profit After Tax £3,504£3,628£3,762£4,011£4,267£19,171
Change In Property Value£2£4,500£8,033£10,689£7,447£30,671
Net Return£3,506£8,128£11,795£14,700£11,713£49,842
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)5%12%17%21%17%73%