Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,684£9,829£9,977£10,226£10,482£50,198
Total Expenses£7,761£7,825£7,881£7,948£8,016£39,431
Profit Before Tax£1,923£2,004£2,096£2,278£2,466£10,766
Profit After Tax £1,558£1,623£1,697£1,845£1,997£8,721
Change In Property Value£5,213£8,479£9,759£10,344£9,137£42,932
Net Return£6,771£10,102£11,456£12,189£11,134£51,653
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)15%22%25%27%24%113%