Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,628£8,757£8,889£9,111£9,339£44,724
Total Expenses£5,385£5,410£5,434£5,466£5,500£27,194
Profit Before Tax£3,243£3,347£3,455£3,645£3,839£17,530
Profit After Tax £2,627£2,711£2,799£2,952£3,110£14,199
Change In Property Value£4,375£7,116£8,189£8,681£7,668£36,029
Net Return£7,002£9,827£10,988£11,633£10,778£50,228
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)18%26%29%30%28%130%