Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,620£7,734£7,928£8,126£8,370£39,777
Total Expenses£6,221£6,244£6,274£6,305£6,340£31,385
Profit Before Tax£1,399£1,490£1,653£1,821£2,029£8,392
Profit After Tax £1,133£1,207£1,339£1,475£1,644£6,798
Change In Property Value£4,375£4,528£7,365£8,476£8,985£33,728
Net Return£5,508£5,735£8,704£9,951£10,628£40,526
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)14%15%23%26%28%105%