Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,528£18,806£19,088£19,565£20,054£96,041
Total Expenses£11,523£11,563£11,601£11,660£11,719£58,066
Profit Before Tax£7,005£7,243£7,487£7,906£8,335£37,976
Profit After Tax £5,674£5,867£6,064£6,404£6,751£30,760
Change In Property Value£4,275£10,125£13,473£15,644£11,498£55,014
Net Return£9,949£15,991£19,537£22,047£18,250£85,775
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)11%18%22%25%21%97%