Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,628£14,847£15,070£15,447£15,833£75,825
Total Expenses£10,702£10,774£10,837£10,917£10,998£54,229
Profit Before Tax£3,926£4,073£4,233£4,530£4,835£21,597
Profit After Tax £3,180£3,299£3,429£3,669£3,916£17,493
Change In Property Value£2£4,500£8,033£10,689£7,447£30,671
Net Return£3,182£7,799£11,461£14,358£11,363£48,164
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)5%11%17%21%17%70%