Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,080£10,231£10,487£10,749£11,072£52,619
Total Expenses£8,562£8,623£8,692£8,762£8,837£43,477
Profit Before Tax£1,518£1,608£1,795£1,987£2,235£9,142
Profit After Tax £1,229£1,302£1,454£1,610£1,810£7,405
Change In Property Value£4,200£4,326£8,169£9,401£9,965£36,061
Net Return£5,429£5,628£9,623£11,011£11,776£43,466
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)13%13%22%26%27%101%