Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,180£9,318£9,457£9,694£9,936£47,585
Total Expenses£6,888£6,914£6,938£6,972£7,007£34,720
Profit Before Tax£2,292£2,404£2,519£2,722£2,929£12,866
Profit After Tax £1,857£1,947£2,041£2,204£2,372£10,421
Change In Property Value£4,250£7,841£10,015£11,526£8,145£41,778
Net Return£6,107£9,788£12,056£13,731£10,518£52,199
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)12%19%23%26%20%100%