Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,200£7,344£7,491£7,678£7,870£37,583
Total Expenses£5,294£5,358£5,414£5,475£5,536£27,078
Profit Before Tax£1,906£1,986£2,077£2,204£2,334£10,506
Profit After Tax £1,544£1,608£1,682£1,785£1,890£8,509
Change In Property Value£2,400£4,120£5,191£5,503£4,861£22,075
Net Return£3,944£5,728£6,873£7,288£6,751£30,584
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)14%21%25%27%25%112%