Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,032£7,137£7,245£7,426£7,611£36,451
Total Expenses£5,889£5,949£6,001£6,061£6,122£30,021
Profit Before Tax£1,143£1,188£1,244£1,365£1,489£6,430
Profit After Tax £926£963£1,007£1,106£1,206£5,208
Change In Property Value£2,970£5,608£6,455£6,842£5,439£27,314
Net Return£3,896£6,571£7,462£7,948£6,646£32,523
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)13%21%24%26%22%106%