Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,984£16,224£16,629£17,045£17,556£83,439
Total Expenses£12,922£12,992£13,076£13,161£13,255£65,405
Profit Before Tax£3,062£3,232£3,554£3,884£4,302£18,033
Profit After Tax £2,480£2,618£2,879£3,146£3,484£14,607
Change In Property Value£4,700£4,794£9,780£12,714£13,349£45,337
Net Return£7,180£7,412£12,658£15,860£16,834£59,944
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)10%10%18%22%24%84%