Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,440£10,597£10,756£11,024£11,300£54,117
Total Expenses£7,709£7,775£7,832£7,901£7,971£39,188
Profit Before Tax£2,731£2,822£2,924£3,124£3,329£14,929
Profit After Tax £2,212£2,285£2,368£2,530£2,697£12,092
Change In Property Value£3,625£5,945£8,501£9,784£6,914£34,770
Net Return£5,837£8,230£10,869£12,315£9,611£46,862
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)13%18%24%28%22%105%