Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,360£9,547£9,738£9,982£10,231£48,858
Total Expenses£5,619£5,650£5,679£5,714£5,750£28,412
Profit Before Tax£3,741£3,897£4,059£4,267£4,481£20,446
Profit After Tax £3,030£3,157£3,288£3,457£3,630£16,561
Change In Property Value£3,900£6,695£8,436£8,942£7,899£35,871
Net Return£6,930£9,852£11,723£12,398£11,529£52,433
Return From Rental Income (%)7%7%7%8%8%38%
Total Net Return (%)16%22%27%28%26%119%