Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,800£17,052£17,478£17,915£18,453£87,698
Total Expenses£13,289£13,326£13,379£13,434£13,498£66,926
Profit Before Tax£3,511£3,726£4,099£4,482£4,955£20,773
Profit After Tax £2,844£3,018£3,320£3,630£4,013£16,826
Change In Property Value£5,600£5,712£11,652£15,148£15,906£54,018
Net Return£8,444£8,730£14,973£18,778£19,919£70,844
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)10%10%17%22%23%82%