Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,360£9,500£9,738£9,981£10,281£48,860
Total Expenses£8,649£8,709£8,776£8,844£8,917£43,895
Profit Before Tax£711£791£962£1,137£1,364£4,965
Profit After Tax £576£641£779£921£1,105£4,022
Change In Property Value£4,320£4,450£8,402£9,670£10,251£37,093
Net Return£4,896£5,090£9,182£10,591£11,355£41,115
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)11%12%21%24%26%93%