Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,024£9,159£9,297£9,529£9,767£46,777
Total Expenses£7,825£7,889£7,943£8,009£8,075£39,741
Profit Before Tax£1,199£1,271£1,353£1,521£1,692£7,036
Profit After Tax £971£1,029£1,096£1,232£1,371£5,699
Change In Property Value£3,825£7,057£9,014£10,374£7,331£37,600
Net Return£4,796£8,086£10,110£11,605£8,702£43,299
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)10%17%22%25%19%92%