Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,180£12,363£12,548£12,862£13,183£63,136
Total Expenses£9,975£10,043£10,103£10,176£10,251£50,547
Profit Before Tax£2,205£2,320£2,446£2,686£2,933£12,589
Profit After Tax £1,786£1,879£1,981£2,176£2,376£10,197
Change In Property Value£2£4,200£7,497£9,976£6,950£28,626
Net Return£1,788£6,079£9,478£12,152£9,326£38,823
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%15%19%15%61%