Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,700£11,875£12,172£12,477£12,851£61,076
Total Expenses£10,312£10,375£10,448£10,522£10,602£52,258
Profit Before Tax£1,389£1,500£1,725£1,955£2,249£8,817
Profit After Tax £1,125£1,215£1,397£1,583£1,822£7,142
Change In Property Value£2£2£3,600£6,426£8,551£18,581
Net Return£1,126£1,217£4,997£8,009£10,373£25,723
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%15%19%47%