Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,672£6,772£6,941£7,115£7,328£34,829
Total Expenses£6,397£6,453£6,513£6,574£6,638£32,573
Profit Before Tax£275£319£429£541£691£2,255
Profit After Tax £223£259£347£438£559£1,827
Change In Property Value£2,820£2,905£5,485£6,313£6,691£24,213
Net Return£3,043£3,163£5,832£6,751£7,251£26,040
Return From Rental Income (%)1%1%1%2%2%6%
Total Net Return (%)10%11%20%23%25%89%