Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,820£8,952£9,087£9,314£9,547£45,719
Total Expenses£5,436£5,462£5,485£5,519£5,553£27,455
Profit Before Tax£3,384£3,491£3,601£3,795£3,994£18,265
Profit After Tax £2,741£2,827£2,917£3,074£3,235£14,794
Change In Property Value£4,410£7,173£8,255£8,750£7,729£36,317
Net Return£7,151£10,000£11,172£11,824£10,965£51,112
Return From Rental Income (%)7%7%8%8%8%38%
Total Net Return (%)18%26%29%30%28%132%