Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,304£14,519£14,882£15,254£15,711£74,669
Total Expenses£12,159£12,226£12,306£12,387£12,475£61,553
Profit Before Tax£2,145£2,292£2,576£2,867£3,236£13,116
Profit After Tax £1,738£1,857£2,086£2,322£2,621£10,624
Change In Property Value£5,500£5,638£10,401£13,285£15,289£50,113
Net Return£7,238£7,494£12,488£15,607£17,911£60,737
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)11%11%19%23%27%91%