Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,048£9,184£9,321£9,555£9,793£46,901
Total Expenses£7,313£7,376£7,431£7,496£7,563£37,179
Profit Before Tax£1,735£1,807£1,890£2,058£2,231£9,722
Profit After Tax £1,406£1,464£1,531£1,667£1,807£7,875
Change In Property Value£4,110£7,761£8,932£9,468£7,527£37,799
Net Return£5,516£9,225£10,463£11,135£9,334£45,673
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)13%22%25%26%22%108%