Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,700£11,875£12,172£12,477£12,851£61,076
Total Expenses£10,708£10,772£10,844£10,919£10,999£54,242
Profit Before Tax£992£1,104£1,328£1,558£1,852£6,834
Profit After Tax £803£894£1,076£1,262£1,500£5,535
Change In Property Value£5,700£5,871£11,086£12,759£13,525£48,942
Net Return£6,503£6,765£12,162£14,021£15,025£54,477
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)11%12%21%24%26%94%