Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,360£9,500£9,643£9,884£10,131£48,518
Total Expenses£7,569£7,633£7,688£7,754£7,822£38,467
Profit Before Tax£1,791£1,867£1,954£2,130£2,309£10,051
Profit After Tax £1,451£1,512£1,583£1,725£1,871£8,141
Change In Property Value£1,440£4,363£5,992£7,011£5,698£24,504
Net Return£2,891£5,876£7,575£8,736£7,569£32,646
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)7%13%17%20%17%74%