Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,912£19,196£19,676£20,167£20,772£98,723
Total Expenses£15,435£15,509£15,600£15,693£15,796£78,033
Profit Before Tax£3,477£3,687£4,076£4,474£4,976£20,690
Profit After Tax £2,817£2,986£3,301£3,624£4,031£16,759
Change In Property Value£8,729£8,990£16,977£19,539£20,711£74,945
Net Return£11,545£11,977£20,278£23,163£24,742£91,705
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)13%13%22%26%27%102%