Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,604£11,778£12,073£12,374£12,746£60,574
Total Expenses£10,500£10,564£10,636£10,710£10,790£53,200
Profit Before Tax£1,104£1,214£1,436£1,664£1,956£7,374
Profit After Tax £894£984£1,164£1,348£1,584£5,973
Change In Property Value£4,625£4,741£8,746£11,171£12,857£42,140
Net Return£5,519£5,724£9,910£12,519£14,441£48,113
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)10%10%18%22%26%85%