Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,656£10,816£11,086£11,363£11,704£55,626
Total Expenses£9,810£9,872£9,942£10,014£10,091£49,730
Profit Before Tax£846£944£1,144£1,349£1,614£5,896
Profit After Tax £685£764£927£1,093£1,307£4,776
Change In Property Value£4,250£4,356£8,037£10,265£11,815£38,723
Net Return£4,935£5,120£8,964£11,358£13,122£43,499
Return From Rental Income (%)1%1%2%2%3%9%
Total Net Return (%)9%10%17%22%25%84%