Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,284£7,393£7,504£7,692£7,884£37,757
Total Expenses£5,733£5,756£5,778£5,807£5,837£28,911
Profit Before Tax£1,551£1,637£1,726£1,885£2,047£8,847
Profit After Tax £1,256£1,326£1,398£1,527£1,658£7,166
Change In Property Value£3,500£5,740£8,208£9,447£6,676£33,571
Net Return£4,756£7,066£9,607£10,974£8,334£40,737
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%16%22%26%19%95%