Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,144£9,281£9,420£9,656£9,897£47,399
Total Expenses£7,902£7,965£8,020£8,086£8,152£40,125
Profit Before Tax£1,242£1,316£1,400£1,570£1,745£7,274
Profit After Tax £1,006£1,066£1,134£1,272£1,413£5,892
Change In Property Value£2£3,100£5,534£7,364£5,130£21,129
Net Return£1,008£4,166£6,668£8,636£6,543£27,021
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%9%14%18%14%57%