Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,844£8,977£9,111£9,339£9,573£45,844
Total Expenses£6,854£6,880£6,904£6,937£6,971£34,545
Profit Before Tax£1,990£2,097£2,208£2,402£2,602£11,298
Profit After Tax £1,612£1,698£1,788£1,946£2,107£9,152
Change In Property Value£3,400£6,936£9,017£9,468£6,959£35,779
Net Return£5,012£8,634£10,805£11,413£9,066£44,931
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)10%17%21%22%17%86%