Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,504£9,647£9,791£10,036£10,287£49,265
Total Expenses£7,564£7,590£7,615£7,650£7,686£38,105
Profit Before Tax£1,940£2,056£2,176£2,386£2,601£11,160
Profit After Tax £1,572£1,665£1,763£1,933£2,107£9,039
Change In Property Value£4,750£7,790£11,140£12,821£9,060£45,561
Net Return£6,322£9,455£12,902£14,753£11,167£54,600
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)11%16%22%25%19%94%