Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,080£10,231£10,385£10,644£10,910£52,251
Total Expenses£6,656£6,684£6,709£6,746£6,783£33,577
Profit Before Tax£3,424£3,548£3,675£3,899£4,127£18,673
Profit After Tax £2,773£2,874£2,977£3,158£3,343£15,125
Change In Property Value£4,000£6,560£9,381£10,796£7,629£38,367
Net Return£6,773£9,434£12,358£13,954£10,973£53,492
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)14%19%25%28%22%109%