Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,500£16,747£16,999£17,424£17,859£85,529
Total Expenses£10,194£10,231£10,266£10,319£10,374£51,384
Profit Before Tax£6,306£6,516£6,732£7,104£7,486£34,145
Profit After Tax £5,108£5,278£5,453£5,755£6,063£27,658
Change In Property Value£8,750£14,231£16,379£17,362£15,336£72,058
Net Return£13,858£19,510£21,832£23,116£21,400£99,715
Return From Rental Income (%)7%7%7%8%8%36%
Total Net Return (%)18%26%29%30%28%131%