Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,004£8,124£8,246£8,452£8,663£41,489
Total Expenses£6,448£6,473£6,495£6,526£6,558£32,501
Profit Before Tax£1,556£1,651£1,751£1,926£2,105£8,988
Profit After Tax £1,260£1,337£1,418£1,560£1,705£7,280
Change In Property Value£4,800£9,064£10,432£11,058£8,791£44,145
Net Return£6,060£10,401£11,850£12,618£10,496£51,425
Return From Rental Income (%)3%3%3%3%3%15%
Total Net Return (%)12%21%24%26%21%105%