Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,416£4,482£4,549£4,663£4,780£22,891
Total Expenses£3,194£3,213£3,230£3,252£3,274£16,163
Profit Before Tax£1,222£1,269£1,320£1,411£1,506£6,728
Profit After Tax £990£1,028£1,069£1,143£1,220£5,450
Change In Property Value£1,750£2,870£4,104£4,723£3,338£16,785
Net Return£2,740£3,898£5,173£5,867£4,558£22,235
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)12%18%24%27%21%101%