Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,004£11,169£11,337£11,620£11,911£57,040
Total Expenses£9,535£9,602£9,660£9,730£9,802£48,328
Profit Before Tax£1,469£1,567£1,677£1,890£2,109£8,712
Profit After Tax £1,190£1,269£1,358£1,531£1,708£7,057
Change In Property Value£2£4,000£7,140£9,501£6,619£27,263
Net Return£1,192£5,269£8,498£11,032£8,328£34,319
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%9%14%18%14%56%