Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,396£15,627£16,018£16,418£16,911£80,369
Total Expenses£12,266£12,335£12,417£12,501£12,593£62,113
Profit Before Tax£3,130£3,292£3,600£3,917£4,318£18,256
Profit After Tax £2,535£2,666£2,916£3,173£3,497£14,788
Change In Property Value£4,399£4,487£9,153£11,899£12,494£42,433
Net Return£6,934£7,153£12,070£15,072£15,992£57,221
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)10%11%18%23%24%85%