Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,676£5,761£5,848£5,994£6,144£29,422
Total Expenses£3,640£3,661£3,680£3,705£3,731£18,416
Profit Before Tax£2,036£2,100£2,168£2,289£2,413£11,006
Profit After Tax £1,649£1,701£1,756£1,854£1,955£8,914
Change In Property Value£2,798£4,551£5,238£5,552£4,904£23,044
Net Return£4,447£6,252£6,994£7,406£6,859£31,959
Return From Rental Income (%)7%7%7%7%8%36%
Total Net Return (%)18%25%28%30%27%128%