Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,684£12,874£13,067£13,394£13,729£65,749
Total Expenses£10,186£10,255£10,315£10,390£10,466£51,612
Profit Before Tax£2,498£2,619£2,752£3,004£3,263£14,136
Profit After Tax £2,023£2,122£2,229£2,433£2,643£11,450
Change In Property Value£2£4,300£7,676£10,214£7,116£29,308
Net Return£2,026£6,422£9,905£12,647£9,759£40,758
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%10%15%19%15%62%