Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,644£7,759£7,875£8,072£8,274£39,623
Total Expenses£6,091£6,115£6,137£6,167£6,197£30,706
Profit Before Tax£1,553£1,644£1,739£1,905£2,076£8,917
Profit After Tax £1,258£1,332£1,408£1,543£1,682£7,223
Change In Property Value£3,000£6,120£7,956£8,354£6,140£31,570
Net Return£4,258£7,452£9,364£9,897£7,822£38,793
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)9%16%20%22%17%84%