Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,936£7,075£7,216£7,397£7,582£36,205
Total Expenses£4,733£4,759£4,784£4,812£4,841£23,929
Profit Before Tax£2,203£2,315£2,433£2,584£2,740£12,276
Profit After Tax £1,785£1,876£1,970£2,093£2,220£9,944
Change In Property Value£3,300£5,665£7,138£7,566£6,683£30,353
Net Return£5,085£7,541£9,108£9,660£8,903£40,296
Return From Rental Income (%)5%6%6%6%7%29%
Total Net Return (%)15%22%27%28%26%119%