Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,700£8,830£8,963£9,187£9,417£45,097
Total Expenses£7,535£7,598£7,653£7,717£7,783£38,286
Profit Before Tax£1,165£1,232£1,310£1,470£1,634£6,811
Profit After Tax £943£998£1,061£1,191£1,324£5,517
Change In Property Value£4,350£8,214£9,454£10,021£7,967£40,006
Net Return£5,293£9,212£10,515£11,212£9,290£45,523
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)12%21%24%25%21%102%