Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,228£9,366£9,507£9,745£9,988£47,834
Total Expenses£7,104£7,168£7,223£7,288£7,355£36,138
Profit Before Tax£2,124£2,199£2,284£2,456£2,633£11,696
Profit After Tax £1,720£1,781£1,850£1,989£2,133£9,474
Change In Property Value£3,899£7,362£8,473£8,981£7,140£35,854
Net Return£5,619£9,143£10,323£10,970£9,272£45,327
Return From Rental Income (%)4%4%5%5%5%24%
Total Net Return (%)14%23%26%27%23%113%