Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,728£10,889£11,052£11,329£11,612£55,610
Total Expenses£6,882£6,910£6,937£6,975£7,014£34,718
Profit Before Tax£3,846£3,979£4,115£4,354£4,598£20,892
Profit After Tax £3,116£3,223£3,333£3,526£3,724£16,922
Change In Property Value£4,125£6,765£9,674£11,134£7,868£39,566
Net Return£7,241£9,988£13,007£14,660£11,592£56,488
Return From Rental Income (%)6%6%7%7%7%34%
Total Net Return (%)14%20%26%29%23%112%