Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,096£9,232£9,371£9,605£9,845£47,150
Total Expenses£7,412£7,476£7,531£7,596£7,663£37,679
Profit Before Tax£1,684£1,756£1,840£2,009£2,182£9,471
Profit After Tax £1,364£1,423£1,490£1,627£1,768£7,672
Change In Property Value£4,898£7,967£9,169£9,719£8,585£40,338
Net Return£6,262£9,389£10,659£11,346£10,353£48,010
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)15%22%25%26%24%112%