Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,560£7,673£7,789£7,983£8,183£39,188
Total Expenses£6,134£6,196£6,248£6,310£6,372£31,260
Profit Before Tax£1,426£1,478£1,540£1,674£1,811£7,928
Profit After Tax £1,155£1,197£1,248£1,356£1,467£6,422
Change In Property Value£2,625£4,305£6,156£7,085£5,007£25,178
Net Return£3,780£5,502£7,404£8,441£6,473£31,600
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)12%17%23%26%20%97%