Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,992£8,112£8,315£8,523£8,778£41,719
Total Expenses£5,961£5,985£6,016£6,047£6,084£30,092
Profit Before Tax£2,031£2,127£2,299£2,475£2,695£11,628
Profit After Tax £1,645£1,723£1,862£2,005£2,183£9,418
Change In Property Value£4,113£4,256£6,923£7,968£8,446£31,705
Net Return£5,758£5,980£8,785£9,972£10,628£41,123
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)16%16%24%28%29%113%