Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,180£9,318£9,457£9,694£9,936£47,585
Total Expenses£7,262£7,325£7,380£7,446£7,513£36,926
Profit Before Tax£1,918£1,992£2,077£2,248£2,424£10,659
Profit After Tax £1,554£1,614£1,682£1,821£1,963£8,634
Change In Property Value£4,050£7,648£8,802£9,330£7,417£37,247
Net Return£5,604£9,262£10,484£11,151£9,380£45,881
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)14%22%25%27%23%111%