Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,428£10,637£10,902£11,175£11,454£54,596
Total Expenses£9,510£9,577£9,646£9,717£9,788£48,238
Profit Before Tax£918£1,060£1,256£1,458£1,666£6,358
Profit After Tax £744£859£1,018£1,181£1,350£5,150
Change In Property Value£4,890£5,037£8,646£10,894£11,548£41,015
Net Return£5,634£5,895£9,664£12,075£12,898£46,166
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)10%11%18%22%23%84%