Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,204£6,297£6,392£6,551£6,715£32,159
Total Expenses£4,338£4,360£4,379£4,406£4,433£21,916
Profit Before Tax£1,866£1,937£2,012£2,145£2,282£10,243
Profit After Tax £1,512£1,569£1,630£1,738£1,849£8,297
Change In Property Value£3,000£5,665£6,520£6,911£5,494£27,590
Net Return£4,512£7,234£8,150£8,649£7,343£35,887
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%23%26%28%24%116%