Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,800£7,917£8,036£8,237£8,443£40,432
Total Expenses£6,316£6,378£6,431£6,493£6,556£32,173
Profit Before Tax£1,484£1,539£1,605£1,744£1,887£8,259
Profit After Tax £1,202£1,247£1,300£1,413£1,528£6,690
Change In Property Value£3,297£6,226£7,165£7,595£6,038£30,322
Net Return£4,499£7,473£8,466£9,008£7,567£37,012
Return From Rental Income (%)4%4%4%4%4%20%
Total Net Return (%)13%22%25%27%22%109%