Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,540£12,728£13,046£13,372£13,774£65,461
Total Expenses£11,189£11,254£11,329£11,405£11,488£56,664
Profit Before Tax£1,351£1,474£1,718£1,967£2,286£8,796
Profit After Tax £1,094£1,194£1,391£1,594£1,852£7,125
Change In Property Value£5,000£5,125£9,456£12,077£13,899£45,557
Net Return£6,094£6,319£10,847£13,670£15,751£52,682
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)10%10%18%22%26%86%