Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,324£9,464£9,700£9,943£10,241£48,673
Total Expenses£8,804£8,864£8,931£8,999£9,072£44,670
Profit Before Tax£520£600£770£944£1,170£4,003
Profit After Tax £421£486£623£765£947£3,242
Change In Property Value£4,440£4,573£8,636£9,939£10,535£38,123
Net Return£4,861£5,059£9,259£10,704£11,483£41,365
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)11%11%20%24%25%91%