Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,236£10,390£10,649£10,916£11,243£53,433
Total Expenses£9,570£9,631£9,700£9,771£9,846£48,518
Profit Before Tax£666£758£949£1,145£1,397£4,915
Profit After Tax £539£614£769£927£1,131£3,981
Change In Property Value£3,300£3,366£6,867£8,927£9,373£31,832
Net Return£3,839£3,980£7,635£9,854£10,504£35,813
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)8%8%15%20%21%71%