Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,280£8,404£8,530£8,744£8,962£42,920
Total Expenses£6,528£6,591£6,644£6,707£6,772£33,242
Profit Before Tax£1,752£1,814£1,886£2,036£2,190£9,678
Profit After Tax £1,419£1,469£1,528£1,649£1,774£7,839
Change In Property Value£2,300£4,692£6,100£6,405£4,707£24,204
Net Return£3,719£6,161£7,627£8,054£6,482£32,043
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)10%17%21%23%18%90%