Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,196£17,454£17,890£18,338£18,888£89,765
Total Expenses£12,714£12,751£12,805£12,861£12,927£64,058
Profit Before Tax£4,482£4,703£5,085£5,477£5,961£25,708
Profit After Tax £3,631£3,809£4,119£4,436£4,828£20,823
Change In Property Value£5,290£5,396£11,007£14,310£15,025£51,028
Net Return£8,921£9,205£15,126£18,746£19,854£71,851
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)11%11%19%23%24%89%