Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,516£9,659£9,804£10,049£10,300£49,327
Total Expenses£5,956£5,983£6,008£6,043£6,078£30,068
Profit Before Tax£3,560£3,676£3,796£4,006£4,222£19,259
Profit After Tax £2,884£2,977£3,075£3,245£3,419£15,600
Change In Property Value£4,900£7,970£9,172£9,723£8,588£40,352
Net Return£7,784£10,947£12,247£12,967£12,008£55,953
Return From Rental Income (%)7%7%7%8%8%36%
Total Net Return (%)18%25%28%30%28%130%