Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,364£8,489£8,702£8,919£9,187£43,661
Total Expenses£7,201£7,259£7,323£7,389£7,458£36,631
Profit Before Tax£1,163£1,230£1,378£1,530£1,728£7,031
Profit After Tax £942£997£1,116£1,239£1,400£5,695
Change In Property Value£3,300£3,399£6,418£7,387£7,830£28,335
Net Return£4,242£4,396£7,535£8,627£9,230£34,030
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)12%13%22%25%27%100%