Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,392£10,548£10,812£11,082£11,414£54,248
Total Expenses£9,385£9,447£9,516£9,587£9,663£47,598
Profit Before Tax£1,007£1,101£1,295£1,495£1,751£6,650
Profit After Tax £815£892£1,049£1,211£1,419£5,386
Change In Property Value£4,799£4,942£9,333£10,741£11,386£41,201
Net Return£5,614£5,834£10,382£11,952£12,805£46,587
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)11%12%21%24%26%95%