Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,088£8,209£8,332£8,541£8,754£41,925
Total Expenses£5,797£5,822£5,844£5,876£5,908£29,247
Profit Before Tax£2,291£2,387£2,488£2,665£2,847£12,678
Profit After Tax £1,856£1,934£2,015£2,159£2,306£10,269
Change In Property Value£4,185£7,903£9,095£9,641£7,665£38,488
Net Return£6,041£9,837£11,111£11,800£9,970£48,758
Return From Rental Income (%)4%5%5%5%5%24%
Total Net Return (%)14%23%26%28%23%114%