Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,592£11,766£11,942£12,241£12,547£60,088
Total Expenses£9,272£9,340£9,398£9,470£9,543£47,024
Profit Before Tax£2,320£2,426£2,544£2,771£3,004£13,064
Profit After Tax £1,879£1,965£2,061£2,244£2,433£10,582
Change In Property Value£4,750£7,790£11,140£12,821£9,060£45,561
Net Return£6,629£9,755£13,200£15,065£11,493£56,142
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)11%17%23%26%20%97%