Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,800£7,917£8,036£8,237£8,443£40,432
Total Expenses£6,106£6,130£6,153£6,183£6,214£30,787
Profit Before Tax£1,694£1,787£1,883£2,054£2,228£9,645
Profit After Tax £1,372£1,447£1,525£1,663£1,805£7,813
Change In Property Value£3,750£6,150£8,795£10,122£7,153£35,969
Net Return£5,122£7,597£10,320£11,785£8,957£43,781
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%17%22%26%19%95%