Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,488£7,600£7,714£7,907£8,105£38,815
Total Expenses£6,512£6,573£6,625£6,686£6,749£33,145
Profit Before Tax£976£1,027£1,089£1,221£1,356£5,670
Profit After Tax £791£832£882£989£1,098£4,592
Change In Property Value£3,509£6,625£7,625£8,083£6,426£32,267
Net Return£4,299£7,457£8,507£9,071£7,524£36,859
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)12%21%24%25%21%102%