Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,840£9,988£10,237£10,493£10,808£51,366
Total Expenses£8,896£8,956£9,024£9,094£9,168£45,138
Profit Before Tax£944£1,031£1,213£1,399£1,640£6,228
Profit After Tax £765£835£983£1,134£1,329£5,045
Change In Property Value£3,725£3,818£7,044£8,997£10,355£33,940
Net Return£4,490£4,653£8,027£10,131£11,684£38,985
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)10%10%18%22%26%85%