Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,800£17,052£17,478£17,915£18,453£87,698
Total Expenses£12,607£12,678£12,764£12,851£12,948£63,847
Profit Before Tax£4,193£4,374£4,715£5,064£5,505£23,851
Profit After Tax £3,396£3,543£3,819£4,102£4,459£19,319
Change In Property Value£3,375£3,426£8,113£10,796£12,535£38,245
Net Return£6,771£6,969£11,932£14,898£16,995£57,564
Return From Rental Income (%)5%5%6%6%7%28%
Total Net Return (%)10%10%17%22%25%84%