Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,064£8,185£8,308£8,515£8,728£41,800
Total Expenses£6,989£7,051£7,105£7,167£7,231£35,543
Profit Before Tax£1,075£1,134£1,203£1,348£1,497£6,257
Profit After Tax £871£918£975£1,092£1,213£5,068
Change In Property Value£4,550£7,400£8,517£9,028£7,975£37,470
Net Return£5,421£8,319£9,492£10,120£9,188£42,539
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)14%21%24%25%23%106%