Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,964£9,098£9,235£9,466£9,702£46,466
Total Expenses£7,079£7,142£7,197£7,262£7,328£36,009
Profit Before Tax£1,885£1,956£2,038£2,204£2,374£10,457
Profit After Tax £1,527£1,584£1,651£1,785£1,923£8,470
Change In Property Value£4,550£7,400£8,517£9,028£7,974£37,469
Net Return£6,077£8,984£10,167£10,813£9,898£45,939
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)15%22%25%27%25%115%