Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,080£10,231£10,385£10,644£10,910£52,251
Total Expenses£8,156£8,221£8,277£8,345£8,415£41,414
Profit Before Tax£1,924£2,010£2,107£2,299£2,496£10,836
Profit After Tax £1,558£1,628£1,707£1,862£2,022£8,777
Change In Property Value£1,600£4,848£6,658£7,790£6,331£27,227
Net Return£3,158£6,476£8,365£9,652£8,353£36,004
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)6%13%17%20%17%73%