Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,924£10,073£10,325£10,583£10,900£51,805
Total Expenses£9,340£9,401£9,469£9,539£9,614£47,364
Profit Before Tax£584£672£855£1,044£1,287£4,441
Profit After Tax £473£544£693£845£1,042£3,597
Change In Property Value£3,200£3,264£6,659£8,656£9,089£30,868
Net Return£3,673£3,808£7,351£9,502£10,131£34,465
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)7%8%15%19%21%70%