Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,428£4,494£4,562£4,676£4,793£22,953
Total Expenses£3,356£3,375£3,392£3,414£3,436£16,973
Profit Before Tax£1,072£1,119£1,170£1,262£1,357£5,980
Profit After Tax £868£907£948£1,022£1,099£4,844
Change In Property Value£1,875£3,459£4,418£5,085£3,594£18,431
Net Return£2,743£4,366£5,366£6,107£4,692£23,275
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)12%19%23%26%20%99%