Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,160£11,327£11,611£11,901£12,258£58,257
Total Expenses£8,758£8,786£8,825£8,865£8,911£44,144
Profit Before Tax£2,403£2,542£2,786£3,036£3,347£14,113
Profit After Tax £1,946£2,059£2,256£2,459£2,711£11,431
Change In Property Value£6,300£6,521£10,605£12,206£12,938£48,569
Net Return£8,246£8,579£12,862£14,665£15,649£60,000
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)15%16%23%27%28%109%