Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,412£8,580£8,795£9,015£9,240£44,042
Total Expenses£7,094£7,122£7,155£7,188£7,221£35,779
Profit Before Tax£1,318£1,458£1,640£1,827£2,019£8,262
Profit After Tax £1,068£1,181£1,329£1,480£1,636£6,692
Change In Property Value£4,350£4,481£7,692£9,691£10,273£36,486
Net Return£5,418£5,661£9,020£11,171£11,908£43,179
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)11%12%18%23%24%88%