Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,128£7,235£7,343£7,527£7,715£36,949
Total Expenses£5,898£5,959£6,011£6,071£6,132£30,071
Profit Before Tax£1,230£1,276£1,333£1,456£1,583£6,878
Profit After Tax £996£1,034£1,080£1,179£1,282£5,571
Change In Property Value£2,970£5,608£6,455£6,842£5,439£27,314
Net Return£3,966£6,642£7,534£8,021£6,722£32,885
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)13%22%25%26%22%107%