Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,648£12,838£13,159£13,488£13,892£66,024
Total Expenses£10,890£10,921£10,963£11,007£11,058£54,839
Profit Before Tax£1,758£1,917£2,195£2,480£2,834£11,185
Profit After Tax £1,424£1,553£1,778£2,009£2,295£9,060
Change In Property Value£5,750£5,894£10,874£13,888£15,984£52,391
Net Return£7,174£7,447£12,652£15,898£18,280£61,450
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)10%11%18%23%26%88%