Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,300£6,395£6,490£6,653£6,819£32,657
Total Expenses£4,024£4,046£4,066£4,093£4,120£20,349
Profit Before Tax£2,276£2,348£2,424£2,560£2,699£12,308
Profit After Tax £1,843£1,902£1,964£2,074£2,186£9,969
Change In Property Value£3,148£5,120£5,893£6,247£5,518£25,926
Net Return£4,992£7,023£7,857£8,320£7,704£35,896
Return From Rental Income (%)7%7%7%7%8%36%
Total Net Return (%)18%25%28%30%28%128%