Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,536£10,694£10,961£11,235£11,572£54,999
Total Expenses£9,796£9,858£9,928£9,999£10,075£49,657
Profit Before Tax£740£836£1,034£1,236£1,497£5,342
Profit After Tax £599£677£837£1,001£1,213£4,327
Change In Property Value£5,099£5,251£9,916£11,413£12,098£43,777
Net Return£5,698£5,929£10,754£12,414£13,310£48,104
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)11%11%21%24%26%93%