Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,984£7,089£7,195£7,375£7,559£36,202
Total Expenses£6,157£6,218£6,269£6,329£6,390£31,364
Profit Before Tax£827£871£926£1,046£1,169£4,839
Profit After Tax £670£706£750£847£947£3,919
Change In Property Value£3,225£6,090£7,009£7,429£5,906£29,660
Net Return£3,895£6,795£7,759£8,277£6,853£33,579
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)12%20%23%25%21%101%