Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,704£7,820£7,937£8,135£8,339£39,934
Total Expenses£4,810£4,834£4,856£4,886£4,917£24,302
Profit Before Tax£2,894£2,986£3,081£3,249£3,422£15,632
Profit After Tax £2,344£2,419£2,496£2,632£2,772£12,662
Change In Property Value£3,850£6,262£7,207£7,639£6,748£31,705
Net Return£6,194£8,680£9,702£10,271£9,519£44,368
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)18%26%29%30%28%130%