Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,676£8,806£8,938£9,162£9,391£44,973
Total Expenses£7,597£7,660£7,715£7,779£7,844£38,595
Profit Before Tax£1,079£1,146£1,224£1,383£1,546£6,378
Profit After Tax £874£928£991£1,120£1,253£5,166
Change In Property Value£3,675£6,780£8,660£9,967£7,043£36,126
Net Return£4,549£7,708£9,651£11,087£8,296£41,291
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)10%17%21%25%18%92%