Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,560£7,673£7,789£7,983£8,183£39,188
Total Expenses£6,134£6,196£6,248£6,310£6,372£31,260
Profit Before Tax£1,426£1,478£1,540£1,674£1,811£7,928
Profit After Tax £1,155£1,197£1,248£1,356£1,467£6,422
Change In Property Value£3,150£5,948£6,846£7,257£5,769£28,970
Net Return£4,305£7,145£8,094£8,612£7,236£35,391
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)13%22%25%26%22%109%