Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,456£9,645£9,838£10,084£10,336£49,359
Total Expenses£7,933£8,002£8,062£8,128£8,196£40,321
Profit Before Tax£1,523£1,643£1,776£1,956£2,140£9,038
Profit After Tax £1,234£1,331£1,439£1,584£1,733£7,321
Change In Property Value£4,650£7,983£10,058£10,661£9,418£42,769
Net Return£5,884£9,314£11,497£12,245£11,151£50,091
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)12%20%24%26%23%105%