Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,272£16,516£16,929£17,352£17,873£84,942
Total Expenses£11,352£11,388£11,440£11,493£11,556£57,227
Profit Before Tax£4,920£5,129£5,489£5,859£6,317£27,715
Profit After Tax £3,985£4,154£4,446£4,746£5,117£22,449
Change In Property Value£8,138£8,422£13,698£15,765£16,711£62,735
Net Return£12,123£12,576£18,145£20,512£21,828£85,184
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)17%18%26%29%31%120%