Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,480£12,730£13,048£13,374£13,708£65,340
Total Expenses£11,270£11,306£11,349£11,393£11,437£56,755
Profit Before Tax£1,210£1,423£1,699£1,981£2,272£8,585
Profit After Tax £980£1,153£1,376£1,605£1,840£6,954
Change In Property Value£7,200£7,416£12,731£16,041£17,003£60,391
Net Return£8,180£8,569£14,107£17,646£18,843£67,345
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)10%10%17%21%23%82%