Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,680£7,834£7,990£8,190£8,395£40,089
Total Expenses£6,629£6,694£6,751£6,813£6,876£33,763
Profit Before Tax£1,051£1,139£1,239£1,377£1,519£6,326
Profit After Tax £851£923£1,004£1,116£1,230£5,124
Change In Property Value£3,600£6,180£7,787£8,254£7,291£33,112
Net Return£4,451£7,103£8,791£9,370£8,521£38,236
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)12%19%24%25%23%103%