Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,560£16,808£17,229£17,659£18,189£86,445
Total Expenses£12,781£12,852£12,937£13,024£13,120£64,714
Profit Before Tax£3,779£3,956£4,292£4,635£5,069£21,731
Profit After Tax £3,061£3,205£3,476£3,755£4,106£17,602
Change In Property Value£6,900£7,107£13,420£15,446£16,372£59,245
Net Return£9,961£10,312£16,897£19,200£20,479£76,848
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%110%