Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,208£11,376£11,661£11,952£12,311£58,507
Total Expenses£10,659£10,722£10,793£10,866£10,945£53,985
Profit Before Tax£549£654£867£1,086£1,366£4,522
Profit After Tax £445£530£702£879£1,106£3,663
Change In Property Value£2£2£3,800£6,783£9,026£19,613
Net Return£447£532£4,503£7,663£10,133£23,276
Return From Rental Income (%)1%1%1%2%2%6%
Total Net Return (%)1%1%8%13%17%40%