Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,260£7,369£7,479£7,666£7,858£37,633
Total Expenses£4,765£4,789£4,810£4,839£4,869£24,072
Profit Before Tax£2,495£2,580£2,669£2,827£2,989£13,561
Profit After Tax £2,021£2,090£2,162£2,290£2,421£10,984
Change In Property Value£3,850£6,262£7,207£7,639£6,748£31,705
Net Return£5,871£8,352£9,369£9,929£9,169£42,690
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)17%25%28%29%27%126%