Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,820£11,997£12,177£12,482£12,794£61,270
Total Expenses£10,099£10,167£10,226£10,298£10,372£51,164
Profit Before Tax£1,721£1,830£1,951£2,183£2,421£10,106
Profit After Tax £1,394£1,482£1,580£1,768£1,961£8,186
Change In Property Value£2£4,300£7,675£10,214£7,116£29,307
Net Return£1,396£5,782£9,256£11,982£9,077£37,493
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%9%14%18%14%57%