Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,360£15,590£15,980£16,380£16,871£80,181
Total Expenses£13,256£13,325£13,407£13,491£13,583£67,063
Profit Before Tax£2,104£2,265£2,573£2,888£3,288£13,118
Profit After Tax £1,704£1,835£2,084£2,340£2,663£10,626
Change In Property Value£6,125£6,278£11,583£14,794£17,027£55,807
Net Return£7,829£8,113£13,667£17,134£19,690£66,433
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)11%11%18%23%26%89%