Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,100£11,266£11,548£11,837£12,192£57,944
Total Expenses£9,141£9,203£9,274£9,347£9,425£46,391
Profit Before Tax£1,959£2,063£2,274£2,490£2,767£11,553
Profit After Tax £1,587£1,671£1,842£2,017£2,241£9,358
Change In Property Value£4,560£4,697£8,869£10,208£10,820£39,153
Net Return£6,147£6,368£10,711£12,224£13,061£48,511
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%104%