Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,756£9,902£10,051£10,302£10,560£50,571
Total Expenses£8,124£8,188£8,244£8,311£8,379£41,246
Profit Before Tax£1,632£1,714£1,807£1,991£2,180£9,325
Profit After Tax £1,322£1,388£1,463£1,613£1,766£7,553
Change In Property Value£3,200£6,528£8,486£8,911£6,549£33,674
Net Return£4,522£7,916£9,950£10,524£8,315£41,227
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)9%16%20%21%17%84%