Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,228£9,366£9,507£9,745£9,988£47,834
Total Expenses£7,106£7,169£7,224£7,290£7,357£36,146
Profit Before Tax£2,122£2,197£2,282£2,455£2,631£11,688
Profit After Tax £1,719£1,780£1,849£1,988£2,131£9,467
Change In Property Value£3,900£7,365£8,476£8,984£7,143£35,867
Net Return£5,619£9,144£10,325£10,973£9,274£45,334
Return From Rental Income (%)4%4%5%5%5%24%
Total Net Return (%)14%23%26%27%23%113%