Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,000£9,135£9,272£9,504£9,741£46,652
Total Expenses£6,922£6,985£7,040£7,105£7,171£35,224
Profit Before Tax£2,078£2,150£2,232£2,399£2,570£11,428
Profit After Tax £1,683£1,741£1,808£1,943£2,082£9,257
Change In Property Value£3,125£5,125£7,329£8,435£5,961£29,974
Net Return£4,808£6,866£9,137£10,378£8,042£39,231
Return From Rental Income (%)4%5%5%5%5%24%
Total Net Return (%)12%18%24%27%21%102%