Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,996£7,101£7,207£7,388£7,572£36,264
Total Expenses£4,415£4,438£4,459£4,488£4,517£22,318
Profit Before Tax£2,581£2,662£2,748£2,900£3,055£13,946
Profit After Tax £2,090£2,157£2,226£2,349£2,475£11,296
Change In Property Value£3,498£5,690£6,548£6,941£6,131£28,809
Net Return£5,588£7,846£8,774£9,290£8,606£40,105
Return From Rental Income (%)7%7%7%8%8%36%
Total Net Return (%)18%25%28%30%28%129%