Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,836£7,954£8,152£8,356£8,607£40,905
Total Expenses£6,243£6,266£6,297£6,328£6,364£31,498
Profit Before Tax£1,593£1,687£1,856£2,028£2,243£9,407
Profit After Tax £1,290£1,367£1,503£1,643£1,817£7,619
Change In Property Value£3,125£3,203£5,910£7,548£8,687£28,473
Net Return£4,415£4,570£7,413£9,191£10,504£36,093
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)11%12%19%24%27%94%