Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,480£6,577£6,676£6,843£7,014£33,590
Total Expenses£5,542£5,602£5,653£5,711£5,771£28,279
Profit Before Tax£938£975£1,023£1,132£1,243£5,311
Profit After Tax £760£790£829£917£1,007£4,302
Change In Property Value£2,699£5,096£5,865£6,217£4,942£24,817
Net Return£3,458£5,886£6,693£7,133£5,949£29,119
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)12%21%24%25%21%104%