Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,100£8,221£8,345£8,553£8,767£41,987
Total Expenses£7,154£7,216£7,269£7,332£7,396£36,366
Profit Before Tax£946£1,006£1,076£1,222£1,371£5,621
Profit After Tax £767£815£871£990£1,111£4,553
Change In Property Value£4,050£7,648£8,802£9,330£7,417£37,247
Net Return£4,817£8,462£9,673£10,320£8,528£41,800
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)12%20%23%25%21%101%