Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,476£7,588£7,702£7,895£8,092£38,752
Total Expenses£4,787£4,811£4,832£4,862£4,892£24,184
Profit Before Tax£2,689£2,778£2,870£3,033£3,200£14,569
Profit After Tax £2,178£2,250£2,325£2,456£2,592£11,801
Change In Property Value£3,850£6,262£7,207£7,639£6,748£31,705
Net Return£6,028£8,512£9,531£10,096£9,340£43,506
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)18%25%28%30%27%128%