Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,104£7,211£7,319£7,502£7,689£36,824
Total Expenses£5,928£5,989£6,040£6,100£6,162£30,219
Profit Before Tax£1,176£1,222£1,278£1,401£1,527£6,605
Profit After Tax £953£990£1,035£1,135£1,237£5,350
Change In Property Value£3,000£5,665£6,520£6,911£5,494£27,590
Net Return£3,953£6,655£7,555£8,046£6,731£32,940
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)13%21%24%26%22%106%