Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,280£11,449£11,735£12,029£12,390£58,883
Total Expenses£10,270£10,332£10,404£10,477£10,556£52,039
Profit Before Tax£1,011£1,117£1,331£1,552£1,834£6,844
Profit After Tax £819£905£1,078£1,257£1,485£5,544
Change In Property Value£4,500£4,613£8,510£10,869£12,510£41,001
Net Return£5,319£5,517£9,589£12,126£13,995£46,545
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)10%10%17%22%25%85%