Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,020£13,280£13,612£13,953£14,302£68,167
Total Expenses£10,134£10,171£10,215£10,260£10,306£51,086
Profit Before Tax£2,886£3,109£3,397£3,692£3,996£17,081
Profit After Tax £2,338£2,518£2,752£2,991£3,237£13,835
Change In Property Value£6,300£6,489£11,139£14,036£14,878£52,842
Net Return£8,638£9,007£13,891£17,027£18,114£66,677
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)13%14%21%26%28%103%