Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,640£8,770£8,901£9,124£9,352£44,786
Total Expenses£6,723£6,786£6,841£6,905£6,970£34,225
Profit Before Tax£1,917£1,983£2,061£2,219£2,382£10,561
Profit After Tax £1,552£1,606£1,669£1,797£1,929£8,555
Change In Property Value£3,599£6,795£7,821£8,290£6,590£33,095
Net Return£5,151£8,402£9,490£10,087£8,520£41,649
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%23%26%27%23%113%