Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,080£10,231£10,487£10,749£11,072£52,619
Total Expenses£9,354£9,415£9,484£9,554£9,629£47,435
Profit Before Tax£726£816£1,003£1,195£1,443£5,184
Profit After Tax £588£661£813£968£1,169£4,199
Change In Property Value£4,799£4,942£9,333£10,741£11,386£41,201
Net Return£5,387£5,603£10,146£11,710£12,555£45,400
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)11%11%21%24%26%93%