Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,520£8,648£8,778£8,997£9,222£44,164
Total Expenses£6,713£6,776£6,830£6,894£6,959£34,171
Profit Before Tax£1,807£1,872£1,948£2,103£2,263£9,993
Profit After Tax £1,464£1,516£1,578£1,704£1,833£8,095
Change In Property Value£3,600£6,798£7,824£8,293£6,593£33,108
Net Return£5,064£8,314£9,402£9,997£8,426£41,203
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)14%22%25%27%23%111%