Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,952£9,086£9,313£9,546£9,833£46,731
Total Expenses£6,948£6,973£7,006£7,040£7,080£35,046
Profit Before Tax£2,004£2,114£2,307£2,506£2,753£11,684
Profit After Tax £1,623£1,712£1,869£2,030£2,230£9,464
Change In Property Value£4,898£5,070£8,245£9,490£10,059£37,762
Net Return£6,522£6,782£10,114£11,520£12,289£47,227
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)15%16%24%27%29%110%