Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,604£5,688£5,773£5,918£6,066£29,049
Total Expenses£3,634£3,655£3,674£3,699£3,724£18,387
Profit Before Tax£1,970£2,033£2,099£2,219£2,341£10,662
Profit After Tax £1,595£1,647£1,700£1,797£1,896£8,636
Change In Property Value£2,800£4,554£5,241£5,556£4,908£23,059
Net Return£4,395£6,201£6,942£7,353£6,804£31,694
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)18%25%28%29%27%127%