Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,648£6,748£6,849£7,020£7,196£34,460
Total Expenses£4,221£4,244£4,264£4,292£4,320£21,342
Profit Before Tax£2,427£2,504£2,585£2,728£2,876£13,119
Profit After Tax £1,966£2,028£2,094£2,210£2,329£10,626
Change In Property Value£3,325£5,408£6,224£6,597£5,828£27,382
Net Return£5,291£7,436£8,318£8,807£8,157£38,008
Return From Rental Income (%)7%7%7%7%8%36%
Total Net Return (%)18%25%28%30%28%129%