Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,484£8,611£8,740£8,959£9,183£43,978
Total Expenses£6,693£6,756£6,810£6,874£6,939£34,072
Profit Before Tax£1,791£1,855£1,930£2,085£2,244£9,906
Profit After Tax £1,450£1,503£1,564£1,689£1,818£8,024
Change In Property Value£3,585£6,770£7,791£8,259£6,566£32,970
Net Return£5,035£8,272£9,355£9,948£8,384£40,994
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)14%22%25%27%23%111%