Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,124£8,286£8,452£8,664£8,880£42,406
Total Expenses£5,817£5,846£5,872£5,904£5,936£29,375
Profit Before Tax£2,307£2,441£2,580£2,759£2,944£13,031
Profit After Tax £1,869£1,977£2,090£2,235£2,384£10,555
Change In Property Value£4,200£7,210£9,085£9,630£8,506£38,630
Net Return£6,069£9,187£11,174£11,865£10,891£49,185
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%19%24%25%23%104%