Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,156£6,279£6,405£6,565£6,729£32,134
Total Expenses£5,190£5,252£5,305£5,363£5,422£26,533
Profit Before Tax£966£1,027£1,099£1,202£1,307£5,601
Profit After Tax £783£832£890£973£1,058£4,537
Change In Property Value£2,400£4,120£5,191£5,503£4,861£22,075
Net Return£3,183£4,952£6,082£6,476£5,919£26,611
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)12%18%22%24%22%97%