Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,684£9,829£9,977£10,226£10,482£50,198
Total Expenses£6,937£6,964£6,989£7,024£7,060£34,973
Profit Before Tax£2,747£2,866£2,988£3,202£3,422£15,225
Profit After Tax £2,225£2,321£2,420£2,594£2,771£12,332
Change In Property Value£3,399£6,934£9,014£9,465£6,957£35,769
Net Return£5,624£9,255£11,435£12,059£9,728£48,101
Return From Rental Income (%)4%4%5%5%5%24%
Total Net Return (%)11%18%22%23%19%93%