Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,252£12,436£12,747£13,065£13,457£63,957
Total Expenses£10,166£10,231£10,305£10,381£10,462£51,545
Profit Before Tax£2,086£2,205£2,442£2,685£2,995£12,412
Profit After Tax £1,689£1,786£1,978£2,175£2,426£10,054
Change In Property Value£5,249£5,406£10,208£11,749£12,454£45,065
Net Return£6,938£7,192£12,186£13,923£14,880£55,119
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)13%13%23%26%28%103%