Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,964£9,098£9,235£9,466£9,702£46,466
Total Expenses£7,401£7,464£7,519£7,584£7,650£37,618
Profit Before Tax£1,563£1,634£1,716£1,882£2,052£8,847
Profit After Tax £1,266£1,324£1,390£1,524£1,662£7,166
Change In Property Value£1,400£4,242£5,826£6,816£5,540£23,824
Net Return£2,666£5,566£7,216£8,340£7,202£30,990
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)6%13%17%19%17%72%