Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,432£9,573£9,717£9,960£10,209£48,892
Total Expenses£7,396£7,422£7,447£7,482£7,517£37,263
Profit Before Tax£2,036£2,151£2,270£2,478£2,692£11,628
Profit After Tax £1,650£1,743£1,839£2,008£2,180£9,419
Change In Property Value£4,625£8,533£10,899£12,543£8,864£45,464
Net Return£6,275£10,276£12,738£14,551£11,044£54,883
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%18%23%26%20%97%