Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,320£7,466£7,616£7,806£8,001£38,210
Total Expenses£5,093£5,120£5,145£5,175£5,205£25,738
Profit Before Tax£2,227£2,346£2,470£2,631£2,796£12,471
Profit After Tax £1,804£1,900£2,001£2,131£2,265£10,102
Change In Property Value£3,600£6,180£7,787£8,254£7,291£33,112
Net Return£5,404£8,080£9,788£10,385£9,556£43,214
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%22%26%28%26%117%