Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,320£7,430£7,541£7,730£7,923£37,944
Total Expenses£6,593£6,654£6,706£6,767£6,829£33,549
Profit Before Tax£727£776£835£963£1,094£4,395
Profit After Tax £589£628£676£780£886£3,560
Change In Property Value£2,400£4,896£6,365£6,683£4,912£25,256
Net Return£2,989£5,524£7,041£7,463£5,798£28,816
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)8%15%19%20%16%78%