Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,680£7,795£7,912£8,110£8,313£39,810
Total Expenses£6,627£6,689£6,742£6,803£6,866£33,727
Profit Before Tax£1,053£1,106£1,171£1,307£1,447£6,083
Profit After Tax £853£896£948£1,058£1,172£4,927
Change In Property Value£3,599£6,795£7,821£8,290£6,590£33,095
Net Return£4,451£7,691£8,769£9,348£7,762£38,022
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)12%21%24%25%21%103%