Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,976£9,111£9,338£9,572£9,859£46,856
Total Expenses£6,555£6,580£6,614£6,648£6,688£33,085
Profit Before Tax£2,421£2,530£2,725£2,924£3,171£13,771
Profit After Tax £1,961£2,050£2,207£2,368£2,569£11,154
Change In Property Value£2,600£2,652£5,410£7,033£7,385£25,080
Net Return£4,561£4,702£7,617£9,401£9,954£36,234
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)11%12%19%24%25%91%