Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,400£11,571£11,860£12,157£12,521£59,510
Total Expenses£9,091£9,154£9,226£9,300£9,379£46,150
Profit Before Tax£2,309£2,417£2,634£2,857£3,143£13,359
Profit After Tax £1,870£1,957£2,134£2,314£2,546£10,821
Change In Property Value£4,500£4,635£8,752£10,073£10,678£38,638
Net Return£6,370£6,592£10,886£12,387£13,223£49,459
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%