Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,676£5,790£5,905£6,053£6,204£29,628
Total Expenses£3,963£3,987£4,009£4,034£4,060£20,054
Profit Before Tax£1,713£1,802£1,896£2,019£2,144£9,574
Profit After Tax £1,387£1,460£1,536£1,635£1,737£7,755
Change In Property Value£2,700£4,635£5,840£6,191£5,468£24,834
Net Return£4,087£6,095£7,376£7,826£7,205£32,589
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%22%26%28%26%116%