Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,932£8,051£8,172£8,376£8,585£41,116
Total Expenses£6,912£6,973£7,027£7,089£7,152£35,153
Profit Before Tax£1,020£1,077£1,145£1,287£1,433£5,963
Profit After Tax £827£873£928£1,043£1,161£4,830
Change In Property Value£3,840£7,251£8,345£8,846£7,033£35,316
Net Return£4,667£8,124£9,273£9,889£8,193£40,146
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)12%21%24%25%21%102%