Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,132£9,269£9,408£9,643£9,884£47,337
Total Expenses£6,658£6,684£6,708£6,742£6,777£33,569
Profit Before Tax£2,474£2,585£2,700£2,901£3,107£13,768
Profit After Tax £2,004£2,094£2,187£2,350£2,517£11,152
Change In Property Value£3,260£6,650£8,646£9,078£6,672£34,306
Net Return£5,264£8,744£10,832£11,428£9,189£45,458
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)11%18%22%23%18%91%