Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,072£6,163£6,256£6,412£6,572£31,475
Total Expenses£5,809£5,868£5,918£5,975£6,034£29,604
Profit Before Tax£263£295£338£436£538£1,871
Profit After Tax £213£239£273£354£436£1,515
Change In Property Value£2,488£4,589£5,862£6,746£4,767£24,452
Net Return£2,701£4,829£6,135£7,100£5,203£25,968
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)9%16%20%23%17%84%