Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,760£14,981£15,356£15,740£16,212£77,049
Total Expenses£12,482£12,550£12,631£12,713£12,803£63,179
Profit Before Tax£2,278£2,431£2,725£3,027£3,409£13,870
Profit After Tax £1,845£1,969£2,207£2,452£2,761£11,235
Change In Property Value£6,810£7,014£13,245£15,244£16,159£58,473
Net Return£8,655£8,983£15,453£17,696£18,920£69,707
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)13%13%22%26%27%101%