Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,700£11,875£12,172£12,477£12,851£61,076
Total Expenses£10,312£10,375£10,448£10,522£10,602£52,258
Profit Before Tax£1,389£1,500£1,725£1,955£2,249£8,817
Profit After Tax £1,125£1,215£1,397£1,583£1,822£7,142
Change In Property Value£4,500£4,613£8,510£10,869£12,510£41,001
Net Return£5,625£5,828£9,907£12,453£14,331£48,143
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)10%11%18%23%26%88%