Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,140£10,292£10,549£10,813£11,138£52,932
Total Expenses£9,203£9,265£9,333£9,403£9,479£46,683
Profit Before Tax£937£1,028£1,216£1,410£1,659£6,249
Profit After Tax £759£832£985£1,142£1,344£5,062
Change In Property Value£4,680£4,820£9,103£10,476£11,105£40,184
Net Return£5,439£5,653£10,088£11,618£12,449£45,246
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)11%12%21%24%26%95%