Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,932£8,051£8,172£8,376£8,585£41,116
Total Expenses£6,976£7,038£7,091£7,153£7,217£35,475
Profit Before Tax£956£1,013£1,081£1,223£1,369£5,642
Profit After Tax £774£821£875£991£1,109£4,570
Change In Property Value£3,900£7,365£8,476£8,984£7,143£35,867
Net Return£4,674£8,185£9,351£9,975£8,251£40,437
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)12%20%23%25%21%101%