Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,856£8,989£9,124£9,352£9,586£45,906
Total Expenses£7,712£7,775£7,830£7,894£7,960£39,171
Profit Before Tax£1,144£1,214£1,294£1,458£1,625£6,735
Profit After Tax £927£983£1,048£1,181£1,316£5,455
Change In Property Value£2£3,000£5,355£7,126£4,964£20,447
Net Return£928£3,983£6,403£8,307£6,281£25,902
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%9%14%18%14%56%