Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,860£11,023£11,298£11,581£11,928£56,691
Total Expenses£9,712£9,774£9,845£9,917£9,994£49,241
Profit Before Tax£1,148£1,249£1,454£1,664£1,934£7,450
Profit After Tax £930£1,012£1,178£1,348£1,567£6,034
Change In Property Value£5,010£5,160£9,744£11,215£11,888£43,017
Net Return£5,940£6,172£10,922£12,563£13,455£49,052
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)12%12%21%25%26%96%