Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,508£8,636£8,765£8,984£9,209£44,102
Total Expenses£5,694£5,720£5,743£5,775£5,808£28,741
Profit Before Tax£2,814£2,916£3,022£3,209£3,401£15,361
Profit After Tax £2,279£2,362£2,448£2,599£2,754£12,443
Change In Property Value£4,725£7,685£8,845£9,375£8,281£38,911
Net Return£7,004£10,047£11,293£11,975£11,036£51,354
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)17%24%27%29%27%124%