Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,352£5,459£5,568£5,707£5,850£27,937
Total Expenses£3,770£3,793£3,814£3,839£3,864£19,080
Profit Before Tax£1,582£1,666£1,754£1,869£1,986£8,856
Profit After Tax £1,281£1,349£1,421£1,514£1,609£7,174
Change In Property Value£2,550£4,378£5,516£5,847£5,164£23,454
Net Return£3,831£5,727£6,936£7,360£6,773£30,628
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%22%26%28%26%116%