Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,128£7,235£7,343£7,527£7,715£36,949
Total Expenses£4,913£4,936£4,957£4,986£5,016£24,808
Profit Before Tax£2,215£2,299£2,386£2,541£2,700£12,141
Profit After Tax £1,794£1,862£1,933£2,058£2,187£9,834
Change In Property Value£2,875£4,715£6,742£7,760£5,484£27,576
Net Return£4,669£6,577£8,675£9,818£7,670£37,410
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)13%19%24%28%22%105%