Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,872£11,035£11,311£11,594£11,942£56,753
Total Expenses£9,433£9,496£9,566£9,638£9,716£47,849
Profit Before Tax£1,439£1,540£1,745£1,956£2,226£8,905
Profit After Tax £1,165£1,247£1,413£1,584£1,803£7,213
Change In Property Value£4,799£4,942£9,333£10,741£11,386£41,201
Net Return£5,964£6,189£10,746£12,325£13,189£48,414
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)12%13%22%25%27%99%