Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,560£7,673£7,789£7,983£8,183£39,188
Total Expenses£6,615£6,677£6,729£6,791£6,853£33,665
Profit Before Tax£945£997£1,059£1,193£1,330£5,523
Profit After Tax £765£807£858£966£1,077£4,474
Change In Property Value£2,399£4,894£6,362£6,680£4,910£25,245
Net Return£3,164£5,701£7,220£7,646£5,987£29,719
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)9%15%20%21%16%80%