Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,956£8,075£8,196£8,401£8,611£41,241
Total Expenses£6,122£6,146£6,169£6,200£6,231£30,868
Profit Before Tax£1,834£1,929£2,028£2,202£2,380£10,373
Profit After Tax £1,486£1,563£1,643£1,783£1,928£8,402
Change In Property Value£3,000£6,120£7,956£8,354£6,140£31,570
Net Return£4,486£7,683£9,599£10,137£8,068£39,972
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)10%17%21%22%18%87%