Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,976£6,066£6,157£6,311£6,468£30,977
Total Expenses£4,798£4,819£4,839£4,864£4,891£24,211
Profit Before Tax£1,178£1,246£1,318£1,446£1,577£6,766
Profit After Tax £954£1,010£1,068£1,171£1,278£5,481
Change In Property Value£2,300£4,692£6,100£6,405£4,707£24,204
Net Return£3,254£5,702£7,167£7,576£5,985£29,684
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)9%16%20%21%17%84%