Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,872£7,990£8,110£8,313£8,520£40,805
Total Expenses£6,809£6,871£6,924£6,986£7,049£34,639
Profit Before Tax£1,063£1,119£1,186£1,327£1,471£6,166
Profit After Tax £861£907£961£1,075£1,192£4,994
Change In Property Value£2,500£5,100£6,630£6,962£5,117£26,308
Net Return£3,361£6,007£7,591£8,036£6,308£31,303
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)9%16%20%21%16%81%