Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,416£7,527£7,640£7,831£8,027£38,441
Total Expenses£6,472£6,533£6,586£6,647£6,709£32,947
Profit Before Tax£944£994£1,054£1,185£1,318£5,495
Profit After Tax £764£805£854£959£1,068£4,451
Change In Property Value£3,479£6,569£7,560£8,013£6,371£31,991
Net Return£4,243£7,374£8,414£8,973£7,438£36,442
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)12%21%24%25%21%102%