Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,804£9,951£10,200£10,455£10,768£51,178
Total Expenses£7,035£7,061£7,097£7,133£7,175£35,501
Profit Before Tax£2,769£2,890£3,103£3,322£3,593£15,677
Profit After Tax £2,243£2,341£2,514£2,691£2,911£12,698
Change In Property Value£4,900£5,072£8,248£9,493£10,063£37,776
Net Return£7,143£7,412£10,762£12,184£12,973£50,474
Return From Rental Income (%)5%5%6%6%7%30%
Total Net Return (%)17%17%25%28%30%117%