Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,096£6,218£6,342£6,501£6,663£31,820
Total Expenses£4,810£4,834£4,857£4,883£4,910£24,295
Profit Before Tax£1,286£1,384£1,485£1,617£1,753£7,525
Profit After Tax £1,042£1,121£1,203£1,310£1,420£6,096
Change In Property Value£3,450£5,923£7,462£7,910£6,987£31,732
Net Return£4,492£7,043£8,665£9,220£8,407£37,828
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)12%18%22%24%22%97%