Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,520£17,783£18,227£18,683£19,244£91,457
Total Expenses£14,281£14,353£14,440£14,530£14,629£72,233
Profit Before Tax£3,239£3,430£3,787£4,153£4,615£19,224
Profit After Tax £2,624£2,778£3,067£3,364£3,738£15,571
Change In Property Value£7,961£8,200£15,484£17,821£18,891£68,358
Net Return£10,585£10,978£18,552£21,185£22,629£83,929
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)13%13%23%26%28%103%