Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,856£9,033£9,214£9,444£9,680£46,227
Total Expenses£7,712£7,780£7,839£7,903£7,970£39,203
Profit Before Tax£1,144£1,254£1,375£1,541£1,710£7,024
Profit After Tax £927£1,015£1,114£1,248£1,385£5,689
Change In Property Value£4,500£7,725£9,734£10,318£9,114£41,390
Net Return£5,427£8,740£10,847£11,565£10,499£47,079
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)12%19%24%25%23%102%