Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,196£14,409£14,769£15,138£15,593£74,105
Total Expenses£11,353£11,420£11,499£11,580£11,668£57,519
Profit Before Tax£2,843£2,989£3,270£3,559£3,925£16,586
Profit After Tax £2,303£2,421£2,649£2,883£3,179£13,435
Change In Property Value£5,999£6,178£11,667£13,428£14,233£51,505
Net Return£8,302£8,600£14,316£16,310£17,412£64,940
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)14%14%23%27%29%106%