Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,196£8,319£8,527£8,740£9,002£42,784
Total Expenses£6,477£6,501£6,533£6,565£6,602£32,678
Profit Before Tax£1,719£1,818£1,994£2,175£2,400£10,106
Profit After Tax £1,392£1,472£1,615£1,762£1,944£8,186
Change In Property Value£4,550£4,709£7,659£8,815£9,344£35,078
Net Return£5,942£6,182£9,275£10,577£11,288£43,264
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)15%15%23%26%28%108%