Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,968£11,133£11,300£11,582£11,872£56,854
Total Expenses£8,695£8,762£8,819£8,889£8,961£44,127
Profit Before Tax£2,273£2,371£2,480£2,693£2,910£12,727
Profit After Tax £1,841£1,920£2,009£2,181£2,357£10,309
Change In Property Value£5,220£9,857£11,345£12,025£9,560£48,007
Net Return£7,061£11,777£13,354£14,206£11,918£58,316
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)13%22%25%27%22%110%