Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,256£8,380£8,506£8,718£8,936£42,796
Total Expenses£7,330£7,392£7,446£7,509£7,574£37,251
Profit Before Tax£926£987£1,059£1,209£1,363£5,544
Profit After Tax £750£800£858£979£1,104£4,491
Change In Property Value£3,500£6,458£8,248£9,492£6,708£34,405
Net Return£4,250£7,257£9,106£10,472£7,812£38,896
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)10%17%21%24%18%90%