Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,880£12,058£12,360£12,669£13,049£62,015
Total Expenses£9,734£9,798£9,871£9,946£10,027£49,377
Profit Before Tax£2,146£2,260£2,488£2,723£3,022£12,639
Profit After Tax £1,738£1,831£2,016£2,205£2,448£10,237
Change In Property Value£4,950£5,099£9,628£11,081£11,745£42,502
Net Return£6,688£6,929£11,643£13,286£14,193£52,739
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%104%