Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,932£8,051£8,172£8,376£8,585£41,116
Total Expenses£6,976£7,038£7,091£7,153£7,217£35,475
Profit Before Tax£956£1,013£1,081£1,223£1,369£5,642
Profit After Tax £774£821£875£991£1,109£4,570
Change In Property Value£2,600£5,304£6,895£7,240£5,321£27,361
Net Return£3,374£6,125£7,771£8,230£6,430£31,930
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)8%15%19%21%16%80%