Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,540£9,683£9,828£10,074£10,326£49,451
Total Expenses£7,246£7,272£7,297£7,332£7,368£36,515
Profit Before Tax£2,295£2,411£2,531£2,742£2,958£12,936
Profit After Tax £1,859£1,953£2,050£2,221£2,396£10,479
Change In Property Value£4,500£8,303£10,604£12,204£8,624£44,235
Net Return£6,359£10,255£12,654£14,425£11,020£54,714
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)12%19%23%26%20%99%