Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,752£7,868£7,986£8,186£8,391£40,183
Total Expenses£6,797£6,859£6,912£6,973£7,036£34,577
Profit Before Tax£955£1,010£1,075£1,213£1,354£5,606
Profit After Tax £773£818£871£982£1,097£4,541
Change In Property Value£3,750£7,081£8,150£8,639£6,868£34,488
Net Return£4,523£7,899£9,020£9,621£7,965£39,029
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)12%21%23%25%21%101%