Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,052£8,173£8,295£8,503£8,715£41,738
Total Expenses£5,005£5,030£5,052£5,084£5,116£25,287
Profit Before Tax£3,047£3,143£3,243£3,419£3,600£16,451
Profit After Tax £2,468£2,546£2,627£2,770£2,916£13,326
Change In Property Value£4,025£6,546£7,534£7,986£7,055£33,147
Net Return£6,493£9,092£10,161£10,756£9,970£46,472
Return From Rental Income (%)7%7%7%8%8%38%
Total Net Return (%)18%26%29%30%28%131%