Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,400£8,526£8,654£8,870£9,092£43,542
Total Expenses£5,845£5,870£5,893£5,925£5,958£29,489
Profit Before Tax£2,556£2,656£2,761£2,946£3,134£14,053
Profit After Tax £2,070£2,152£2,237£2,386£2,539£11,383
Change In Property Value£4,200£7,931£9,128£9,676£7,692£38,626
Net Return£6,270£10,083£11,364£12,061£10,231£50,009
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)15%23%26%28%24%116%