Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,288£9,427£9,569£9,808£10,053£48,145
Total Expenses£7,078£7,142£7,197£7,263£7,330£36,009
Profit Before Tax£2,210£2,286£2,372£2,545£2,723£12,136
Profit After Tax £1,790£1,851£1,921£2,062£2,206£9,831
Change In Property Value£3,869£7,305£8,407£8,912£7,085£35,578
Net Return£5,659£9,156£10,329£10,974£9,291£45,408
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%26%28%23%114%