Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,576£9,720£9,865£10,112£10,365£49,638
Total Expenses£7,623£7,687£7,743£7,809£7,877£38,740
Profit Before Tax£1,953£2,032£2,123£2,303£2,488£10,898
Profit After Tax £1,582£1,646£1,719£1,865£2,015£8,827
Change In Property Value£4,350£8,214£9,454£10,021£7,967£40,006
Net Return£5,932£9,860£11,173£11,886£9,982£48,833
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)13%22%25%27%22%110%