Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,520£11,693£11,868£12,165£12,469£59,715
Total Expenses£8,300£8,367£8,426£8,497£8,570£42,161
Profit Before Tax£3,220£3,326£3,442£3,668£3,899£17,554
Profit After Tax £2,608£2,694£2,788£2,971£3,158£14,219
Change In Property Value£4,000£6,560£9,381£10,796£7,629£38,367
Net Return£6,608£9,254£12,169£13,767£10,787£52,586
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)13%19%25%28%22%107%