Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,328£8,453£8,580£8,794£9,014£43,169
Total Expenses£6,803£6,828£6,850£6,882£6,915£34,278
Profit Before Tax£1,525£1,625£1,729£1,912£2,099£8,891
Profit After Tax £1,236£1,317£1,401£1,549£1,700£7,202
Change In Property Value£4,250£6,970£9,967£11,471£8,106£40,765
Net Return£5,486£8,287£11,368£13,020£9,807£47,966
Return From Rental Income (%)2%3%3%3%3%14%
Total Net Return (%)11%16%22%25%19%92%