Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,520£8,648£8,778£8,997£9,222£44,164
Total Expenses£6,713£6,776£6,830£6,894£6,959£34,171
Profit Before Tax£1,807£1,872£1,948£2,103£2,263£9,993
Profit After Tax £1,464£1,516£1,578£1,704£1,833£8,095
Change In Property Value£3,000£4,920£7,036£8,097£5,722£28,775
Net Return£4,464£6,436£8,613£9,801£7,555£36,870
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)12%17%23%26%20%100%