Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,400£8,526£8,654£8,870£9,092£43,542
Total Expenses£7,343£7,405£7,459£7,523£7,588£37,318
Profit Before Tax£1,057£1,121£1,195£1,347£1,504£6,224
Profit After Tax £856£908£968£1,091£1,219£5,042
Change In Property Value£4,199£7,928£9,125£9,672£7,689£38,613
Net Return£5,055£8,836£10,092£10,764£8,908£43,654
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)12%21%23%25%21%102%