Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,864£10,012£10,162£10,416£10,677£51,131
Total Expenses£7,459£7,524£7,580£7,647£7,715£37,924
Profit Before Tax£2,405£2,488£2,583£2,769£2,961£13,207
Profit After Tax £1,948£2,016£2,092£2,243£2,399£10,698
Change In Property Value£4,170£7,874£9,063£9,606£7,637£38,351
Net Return£6,118£9,890£11,155£11,850£10,036£49,048
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%26%28%24%115%