Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,264£6,358£6,453£6,615£6,780£32,470
Total Expenses£4,342£4,364£4,384£4,411£4,438£21,939
Profit Before Tax£1,922£1,994£2,069£2,204£2,342£10,531
Profit After Tax £1,557£1,615£1,676£1,785£1,897£8,530
Change In Property Value£2,499£4,610£5,888£6,777£4,789£24,563
Net Return£4,055£6,225£7,564£8,562£6,686£33,093
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)13%20%24%28%22%107%