Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,948£7,052£7,158£7,337£7,520£36,016
Total Expenses£5,666£5,688£5,709£5,738£5,767£28,567
Profit Before Tax£1,282£1,364£1,449£1,599£1,754£7,448
Profit After Tax £1,039£1,105£1,173£1,295£1,421£6,033
Change In Property Value£4,169£7,872£9,059£9,603£7,634£38,337
Net Return£5,207£8,976£10,233£10,898£9,055£44,370
Return From Rental Income (%)2%3%3%3%3%14%
Total Net Return (%)12%21%24%26%21%104%