Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,200£16,443£16,854£17,275£17,794£84,566
Total Expenses£10,365£10,435£10,519£10,605£10,700£52,624
Profit Before Tax£5,835£6,008£6,335£6,670£7,094£31,943
Profit After Tax £4,727£4,866£5,131£5,403£5,746£25,873
Change In Property Value£5,100£5,253£9,919£11,416£12,101£43,790
Net Return£9,827£10,119£15,051£16,819£17,848£69,664
Return From Rental Income (%)9%9%10%10%11%50%
Total Net Return (%)19%19%29%32%34%134%