Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,976£6,066£6,157£6,311£6,468£30,977
Total Expenses£4,796£4,818£4,837£4,863£4,889£24,203
Profit Before Tax£1,180£1,248£1,320£1,448£1,579£6,774
Profit After Tax £956£1,011£1,069£1,173£1,279£5,487
Change In Property Value£4,023£6,544£7,531£7,983£7,052£33,132
Net Return£4,979£7,554£8,600£9,156£8,331£38,620
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)14%21%24%26%23%109%