Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,280£14,494£14,857£15,228£15,685£74,544
Total Expenses£11,760£11,827£11,906£11,987£12,076£59,556
Profit Before Tax£2,520£2,667£2,950£3,241£3,609£14,987
Profit After Tax £2,041£2,160£2,390£2,625£2,923£12,140
Change In Property Value£2£2£4,200£7,497£9,977£21,678
Net Return£2,044£2,162£6,590£10,122£12,900£33,818
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%3%10%16%20%53%