Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,792£9,939£10,187£10,442£10,755£51,116
Total Expenses£8,373£8,434£8,502£8,571£8,645£42,524
Profit Before Tax£1,419£1,505£1,686£1,871£2,110£8,592
Profit After Tax £1,149£1,219£1,366£1,516£1,709£6,959
Change In Property Value£4,079£4,201£7,933£9,130£9,678£35,019
Net Return£5,228£5,420£9,298£10,645£11,387£41,978
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)13%13%22%25%27%100%