Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,476£7,588£7,702£7,895£8,092£38,752
Total Expenses£6,285£6,346£6,399£6,460£6,522£32,013
Profit Before Tax£1,191£1,242£1,303£1,435£1,570£6,740
Profit After Tax £965£1,006£1,056£1,162£1,271£5,459
Change In Property Value£3,299£6,229£7,169£7,599£6,041£30,336
Net Return£4,263£7,234£8,224£8,761£7,312£35,795
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)13%21%24%26%22%105%