Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,456£6,553£6,651£6,817£6,988£33,465
Total Expenses£5,702£5,762£5,813£5,871£5,931£29,079
Profit Before Tax£754£791£838£946£1,057£4,386
Profit After Tax £611£641£679£766£856£3,553
Change In Property Value£2,375£3,895£5,570£6,410£4,530£22,780
Net Return£2,986£4,536£6,249£7,177£5,386£26,333
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)10%15%21%24%18%89%