Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,288£9,427£9,569£9,808£10,053£48,145
Total Expenses£7,079£7,143£7,198£7,264£7,331£36,017
Profit Before Tax£2,209£2,284£2,370£2,544£2,722£12,128
Profit After Tax £1,789£1,850£1,920£2,060£2,205£9,824
Change In Property Value£3,870£7,308£8,411£8,915£7,088£35,592
Net Return£5,659£9,158£10,331£10,976£9,292£45,416
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%26%28%23%114%