Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,928£12,167£12,471£12,782£13,102£62,450
Total Expenses£8,001£8,036£8,078£8,120£8,162£40,397
Profit Before Tax£3,927£4,130£4,393£4,663£4,940£22,052
Profit After Tax £3,181£3,345£3,558£3,777£4,001£17,862
Change In Property Value£4,770£4,913£8,434£10,627£11,265£40,009
Net Return£7,951£8,258£11,993£14,404£15,266£57,871
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)15%15%22%27%28%108%