Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,508£8,636£8,765£8,984£9,209£44,102
Total Expenses£6,709£6,771£6,825£6,889£6,954£34,148
Profit Before Tax£1,799£1,864£1,940£2,095£2,255£9,954
Profit After Tax £1,458£1,510£1,571£1,697£1,826£8,062
Change In Property Value£3,597£6,792£7,817£8,286£6,588£33,081
Net Return£5,055£8,302£9,389£9,984£8,414£41,143
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)14%22%25%27%23%111%