Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,620£10,779£10,941£11,215£11,495£55,050
Total Expenses£8,854£8,919£8,977£9,046£9,116£44,912
Profit Before Tax£1,767£1,860£1,964£2,169£2,378£10,138
Profit After Tax £1,431£1,506£1,591£1,757£1,927£8,212
Change In Property Value£4,500£8,303£10,604£12,204£8,624£44,235
Net Return£5,931£9,809£12,195£13,961£10,551£52,447
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)11%18%22%25%19%95%