Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,980£8,140£8,343£8,552£8,765£41,780
Total Expenses£6,964£7,026£7,089£7,154£7,218£35,451
Profit Before Tax£1,016£1,114£1,254£1,398£1,548£6,329
Profit After Tax £823£902£1,016£1,132£1,254£5,127
Change In Property Value£3,150£3,245£5,570£7,018£7,439£26,421
Net Return£3,973£4,147£6,585£8,150£8,692£31,548
Return From Rental Income (%)2%3%3%3%4%14%
Total Net Return (%)11%12%18%23%24%88%