Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,996£7,101£7,207£7,388£7,572£36,264
Total Expenses£4,417£4,440£4,461£4,489£4,519£22,326
Profit Before Tax£2,579£2,661£2,746£2,898£3,054£13,938
Profit After Tax £2,089£2,155£2,225£2,348£2,474£11,290
Change In Property Value£3,500£5,693£6,552£6,945£6,134£28,823
Net Return£5,589£7,848£8,776£9,292£8,608£40,113
Return From Rental Income (%)7%7%7%8%8%36%
Total Net Return (%)18%25%28%30%28%129%