Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,456£9,598£9,742£9,985£10,235£49,016
Total Expenses£6,272£6,299£6,323£6,358£6,394£31,645
Profit Before Tax£3,184£3,299£3,419£3,627£3,841£17,371
Profit After Tax £2,579£2,672£2,769£2,938£3,112£14,070
Change In Property Value£3,750£6,150£8,795£10,122£7,153£35,969
Net Return£6,329£8,822£11,564£13,060£10,264£50,039
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)14%19%25%28%22%109%