Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,836£7,954£8,152£8,356£8,607£40,905
Total Expenses£6,836£6,859£6,890£6,921£6,957£34,464
Profit Before Tax£1,000£1,094£1,262£1,435£1,650£6,441
Profit After Tax £810£886£1,023£1,162£1,336£5,217
Change In Property Value£4,199£4,324£8,166£9,398£9,962£36,050
Net Return£5,008£5,211£9,189£10,561£11,299£41,267
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)12%12%21%25%26%96%