Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,544£8,672£8,802£9,022£9,248£44,289
Total Expenses£5,859£5,884£5,907£5,940£5,973£29,564
Profit Before Tax£2,685£2,788£2,895£3,082£3,275£14,725
Profit After Tax £2,175£2,258£2,345£2,497£2,653£11,927
Change In Property Value£3,500£5,740£8,208£9,447£6,676£33,571
Net Return£5,675£7,998£10,553£11,944£9,328£45,498
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)13%19%25%28%22%106%