Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,200£7,308£7,418£7,603£7,793£37,322
Total Expenses£5,938£5,998£6,050£6,111£6,172£30,269
Profit Before Tax£1,263£1,310£1,367£1,492£1,621£7,053
Profit After Tax £1,023£1,061£1,108£1,209£1,313£5,713
Change In Property Value£2,500£4,100£5,863£6,748£4,768£23,979
Net Return£3,523£5,161£6,971£7,957£6,081£29,692
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)11%17%22%26%20%96%