Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,204£9,342£9,482£9,719£9,962£47,710
Total Expenses£7,618£7,682£7,737£7,802£7,869£38,708
Profit Before Tax£1,586£1,660£1,745£1,917£2,093£9,002
Profit After Tax £1,285£1,345£1,414£1,553£1,695£7,291
Change In Property Value£4,380£8,271£9,519£10,090£8,022£40,282
Net Return£5,665£9,616£10,933£11,643£9,717£47,573
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)13%21%24%26%22%106%