Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,080£10,231£10,487£10,749£11,072£52,619
Total Expenses£7,856£7,883£7,919£7,956£7,999£39,613
Profit Before Tax£2,224£2,349£2,568£2,793£3,073£13,006
Profit After Tax £1,801£1,902£2,080£2,262£2,489£10,535
Change In Property Value£5,600£5,796£9,427£10,849£11,500£43,172
Net Return£7,401£7,698£11,507£13,112£13,989£53,708
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)15%16%23%27%29%110%