Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,484£8,611£8,827£9,047£9,319£44,288
Total Expenses£7,696£7,721£7,753£7,786£7,824£38,780
Profit Before Tax£788£891£1,074£1,261£1,495£5,508
Profit After Tax £638£721£870£1,022£1,211£4,462
Change In Property Value£5,600£5,796£9,427£10,849£11,500£43,172
Net Return£6,238£6,517£10,296£11,871£12,711£47,634
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)13%13%21%24%26%97%