Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,472£8,641£8,814£9,035£9,260£44,223
Total Expenses£6,386£6,453£6,512£6,576£6,641£32,568
Profit Before Tax£2,086£2,188£2,303£2,459£2,620£11,655
Profit After Tax £1,689£1,772£1,865£1,992£2,122£9,441
Change In Property Value£3,300£5,665£7,138£7,566£6,683£30,353
Net Return£4,989£7,437£9,003£9,558£8,805£39,793
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)13%20%24%26%24%107%