Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,636£6,769£6,904£7,077£7,254£34,639
Total Expenses£5,398£5,462£5,516£5,575£5,636£27,588
Profit Before Tax£1,238£1,307£1,388£1,501£1,618£7,052
Profit After Tax £1,002£1,059£1,124£1,216£1,310£5,712
Change In Property Value£2,550£4,378£5,516£5,847£5,164£23,454
Net Return£3,552£5,436£6,640£7,063£6,475£29,166
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)12%19%23%24%22%100%