Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,996£16,236£16,642£17,058£17,570£83,501
Total Expenses£12,018£12,054£12,105£12,158£12,220£60,555
Profit Before Tax£3,978£4,182£4,537£4,900£5,350£22,947
Profit After Tax £3,222£3,387£3,675£3,969£4,334£18,587
Change In Property Value£5,000£5,100£10,404£13,525£14,201£48,231
Net Return£8,222£8,487£14,079£17,494£18,535£66,817
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)11%11%19%23%24%88%