Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,796£11,973£12,153£12,456£12,768£61,146
Total Expenses£9,613£9,681£9,740£9,812£9,886£48,731
Profit Before Tax£2,183£2,292£2,413£2,644£2,882£12,415
Profit After Tax £1,768£1,857£1,954£2,142£2,335£10,056
Change In Property Value£2£3,999£7,138£9,499£6,618£27,256
Net Return£1,770£5,856£9,093£11,641£8,952£37,312
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%10%15%19%15%61%