Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,800£17,052£17,478£17,915£18,453£87,698
Total Expenses£11,702£11,739£11,792£11,847£11,911£58,991
Profit Before Tax£5,098£5,313£5,686£6,069£6,542£28,708
Profit After Tax £4,129£4,304£4,606£4,916£5,299£23,253
Change In Property Value£7,200£7,416£14,004£16,117£17,084£61,821
Net Return£11,329£11,720£18,610£21,033£22,383£85,074
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)16%16%25%29%31%117%