Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,460£8,587£8,716£8,934£9,157£43,853
Total Expenses£7,190£7,252£7,306£7,370£7,435£36,553
Profit Before Tax£1,270£1,335£1,410£1,564£1,722£7,300
Profit After Tax £1,029£1,081£1,142£1,267£1,395£5,913
Change In Property Value£3,375£6,227£7,953£9,153£6,468£33,177
Net Return£4,404£7,308£9,095£10,420£7,863£39,090
Return From Rental Income (%)2%3%3%3%3%14%
Total Net Return (%)11%18%22%25%19%94%