Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,920£8,039£8,159£8,363£8,572£41,054
Total Expenses£6,653£6,715£6,768£6,830£6,894£33,860
Profit Before Tax£1,267£1,324£1,391£1,533£1,679£7,194
Profit After Tax £1,026£1,072£1,127£1,242£1,360£5,827
Change In Property Value£3,600£6,798£7,824£8,293£6,593£33,108
Net Return£4,626£7,870£8,951£9,535£7,953£38,936
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)13%21%24%26%21%105%