Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,832£8,964£9,189£9,418£9,701£46,104
Total Expenses£8,039£8,098£8,164£8,230£8,301£40,833
Profit Before Tax£793£866£1,025£1,188£1,400£5,272
Profit After Tax £642£702£830£962£1,134£4,270
Change In Property Value£3,899£4,015£7,583£8,727£9,250£33,474
Net Return£4,541£4,717£8,413£9,689£10,384£37,744
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)11%12%21%24%26%94%