Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,556£8,684£8,901£9,124£9,398£44,663
Total Expenses£8,247£8,306£8,371£8,437£8,507£41,869
Profit Before Tax£309£378£531£687£891£2,795
Profit After Tax £250£306£430£556£721£2,264
Change In Property Value£4,077£4,199£7,930£9,126£9,674£35,006
Net Return£4,327£4,506£8,359£9,683£10,395£37,270
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)10%11%20%23%25%89%