Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,248£16,492£16,904£17,327£17,846£84,817
Total Expenses£12,044£12,079£12,131£12,185£12,247£60,686
Profit Before Tax£4,204£4,412£4,773£5,142£5,599£24,131
Profit After Tax £3,406£3,574£3,866£4,165£4,535£19,546
Change In Property Value£5,000£5,100£10,404£13,525£14,201£48,231
Net Return£8,406£8,674£14,270£17,690£18,737£67,776
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)11%11%19%23%25%89%