Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,300£15,529£15,918£16,316£16,805£79,868
Total Expenses£12,457£12,526£12,608£12,691£12,783£63,064
Profit Before Tax£2,843£3,004£3,310£3,624£4,022£16,804
Profit After Tax £2,303£2,433£2,681£2,936£3,258£13,611
Change In Property Value£6,750£6,953£13,129£15,110£16,016£57,957
Net Return£9,053£9,385£15,810£18,046£19,275£71,568
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%104%