Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,028£11,193£11,361£11,645£11,936£57,165
Total Expenses£8,733£8,800£8,858£8,928£9,000£44,319
Profit Before Tax£2,295£2,393£2,504£2,717£2,937£12,846
Profit After Tax £1,859£1,939£2,028£2,201£2,379£10,405
Change In Property Value£1,750£5,303£7,282£8,520£6,925£29,780
Net Return£3,609£7,241£9,310£10,721£9,304£40,185
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)7%14%17%20%17%75%