Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,384£9,525£9,668£9,909£10,157£48,643
Total Expenses£7,732£7,797£7,852£7,918£7,985£39,284
Profit Before Tax£1,652£1,728£1,816£1,991£2,172£9,359
Profit After Tax £1,338£1,400£1,471£1,613£1,759£7,581
Change In Property Value£4,470£8,441£9,715£10,298£8,187£41,110
Net Return£5,808£9,841£11,185£11,911£9,946£48,690
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)13%22%24%26%22%107%