Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,448£8,575£8,789£9,009£9,279£44,100
Total Expenses£8,161£8,220£8,284£8,350£8,420£41,435
Profit Before Tax£287£355£505£659£859£2,664
Profit After Tax £232£287£409£534£696£2,158
Change In Property Value£4,020£4,141£7,819£8,999£9,539£34,517
Net Return£4,252£4,428£8,228£9,532£10,235£36,675
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)10%11%20%23%25%89%