Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,360£9,500£9,643£9,884£10,131£48,518
Total Expenses£7,228£7,254£7,279£7,313£7,348£36,422
Profit Before Tax£2,133£2,246£2,364£2,571£2,783£12,097
Profit After Tax £1,727£1,820£1,915£2,082£2,254£9,798
Change In Property Value£4,500£7,380£10,553£12,146£8,583£43,163
Net Return£6,227£9,200£12,469£14,228£10,837£52,961
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)11%17%23%26%20%96%