Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,000£9,135£9,272£9,504£9,741£46,652
Total Expenses£6,920£6,984£7,038£7,103£7,170£35,216
Profit Before Tax£2,080£2,151£2,234£2,400£2,572£11,436
Profit After Tax £1,685£1,742£1,809£1,944£2,083£9,263
Change In Property Value£3,749£7,078£8,147£8,635£6,865£34,474
Net Return£5,433£8,821£9,956£10,580£8,948£43,738
Return From Rental Income (%)4%5%5%5%5%24%
Total Net Return (%)14%23%26%27%23%114%