Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,812£7,929£8,048£8,249£8,456£40,494
Total Expenses£4,820£4,845£4,867£4,897£4,929£24,358
Profit Before Tax£2,992£3,085£3,181£3,352£3,527£16,136
Profit After Tax £2,423£2,498£2,577£2,715£2,857£13,070
Change In Property Value£3,850£6,262£7,207£7,639£6,748£31,705
Net Return£6,273£8,760£9,784£10,354£9,605£44,776
Return From Rental Income (%)7%7%8%8%8%38%
Total Net Return (%)18%26%29%30%28%132%