Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,508£8,636£8,765£8,984£9,209£44,102
Total Expenses£7,194£7,257£7,311£7,375£7,440£36,578
Profit Before Tax£1,314£1,378£1,454£1,609£1,769£7,524
Profit After Tax £1,064£1,117£1,178£1,304£1,433£6,095
Change In Property Value£4,050£7,648£8,802£9,330£7,417£37,247
Net Return£5,114£8,764£9,980£10,634£8,850£43,342
Return From Rental Income (%)3%3%3%3%3%15%
Total Net Return (%)12%21%24%26%21%104%