Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,096£9,232£9,463£9,700£9,991£47,482
Total Expenses£8,462£8,522£8,588£8,655£8,727£42,954
Profit Before Tax£634£711£875£1,045£1,264£4,528
Profit After Tax £513£576£709£846£1,024£3,668
Change In Property Value£4,199£4,324£8,166£9,398£9,962£36,050
Net Return£4,712£4,900£8,875£10,244£10,986£39,717
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)11%11%21%24%26%92%