Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,592£11,766£12,060£12,362£12,732£60,512
Total Expenses£9,197£9,226£9,266£9,308£9,355£46,353
Profit Before Tax£2,395£2,540£2,794£3,054£3,377£14,159
Profit After Tax £1,940£2,057£2,263£2,474£2,735£11,468
Change In Property Value£6,650£6,883£11,194£12,884£13,657£51,267
Net Return£8,590£8,940£13,457£15,357£16,392£62,736
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)15%15%23%26%28%108%