Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,456£9,598£9,838£10,084£10,386£49,362
Total Expenses£8,302£8,362£8,429£8,497£8,570£42,160
Profit Before Tax£1,154£1,236£1,409£1,586£1,816£7,202
Profit After Tax £935£1,001£1,141£1,285£1,471£5,833
Change In Property Value£4,050£4,172£7,877£9,066£9,610£34,774
Net Return£4,985£5,173£9,018£10,351£11,081£40,608
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)12%12%22%25%27%98%