Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,684£9,829£9,977£10,226£10,482£50,198
Total Expenses£8,547£8,574£8,599£8,634£8,671£43,025
Profit Before Tax£1,137£1,255£1,378£1,592£1,811£7,173
Profit After Tax £921£1,017£1,116£1,289£1,467£5,810
Change In Property Value£3,300£7,816£10,400£12,076£8,876£42,467
Net Return£4,221£8,832£11,516£13,365£10,343£48,278
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)6%13%17%20%15%72%