Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,456£9,598£9,742£9,985£10,235£49,016
Total Expenses£5,789£5,816£5,841£5,875£5,911£29,232
Profit Before Tax£3,667£3,782£3,901£4,110£4,324£19,784
Profit After Tax £2,970£3,063£3,160£3,329£3,502£16,025
Change In Property Value£4,725£7,685£8,845£9,375£8,281£38,911
Net Return£7,695£10,748£12,005£12,704£11,784£54,936
Return From Rental Income (%)7%7%8%8%8%39%
Total Net Return (%)19%26%29%31%28%132%