Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,752£7,868£8,065£8,267£8,515£40,466
Total Expenses£6,235£6,258£6,288£6,319£6,355£31,454
Profit Before Tax£1,517£1,611£1,777£1,947£2,160£9,012
Profit After Tax £1,229£1,305£1,439£1,577£1,750£7,300
Change In Property Value£4,375£4,528£7,365£8,476£8,985£33,728
Net Return£5,604£5,833£8,804£10,053£10,734£41,028
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)15%15%23%26%28%107%