Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,092£7,198£7,306£7,489£7,676£36,762
Total Expenses£5,925£5,986£6,038£6,098£6,159£30,205
Profit Before Tax£1,167£1,213£1,269£1,391£1,517£6,557
Profit After Tax £945£982£1,028£1,127£1,229£5,311
Change In Property Value£2,999£5,662£6,517£6,908£5,492£27,577
Net Return£3,944£6,644£7,544£8,035£6,721£32,888
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)13%21%24%26%22%106%