Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,196£8,360£8,527£8,740£8,959£42,782
Total Expenses£6,198£6,264£6,322£6,385£6,450£31,619
Profit Before Tax£1,998£2,096£2,205£2,355£2,509£11,163
Profit After Tax £1,618£1,697£1,786£1,908£2,032£9,042
Change In Property Value£3,150£5,408£6,813£7,222£6,380£28,973
Net Return£4,768£7,105£8,600£9,130£8,412£38,015
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)13%20%24%26%24%107%