Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,016£11,181£11,461£11,747£12,100£57,505
Total Expenses£10,043£10,105£10,176£10,249£10,327£50,899
Profit Before Tax£973£1,076£1,285£1,499£1,773£6,606
Profit After Tax £788£872£1,041£1,214£1,436£5,350
Change In Property Value£5,249£5,406£10,208£11,749£12,454£45,065
Net Return£6,037£6,277£11,249£12,963£13,890£50,416
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)11%12%21%24%26%94%