Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,580£8,709£8,839£9,060£9,287£44,475
Total Expenses£5,541£5,566£5,589£5,622£5,655£27,974
Profit Before Tax£3,039£3,143£3,250£3,438£3,632£16,502
Profit After Tax £2,462£2,545£2,632£2,785£2,942£13,366
Change In Property Value£4,550£7,400£8,517£9,028£7,975£37,470
Net Return£7,012£9,946£11,149£11,813£10,916£50,836
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)18%25%28%30%27%127%