Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,600£6,732£6,900£7,073£7,250£34,555
Total Expenses£2,767£2,796£2,829£2,862£2,895£14,148
Profit Before Tax£3,833£3,936£4,072£4,211£4,355£20,406
Profit After Tax £3,105£3,188£3,298£3,411£3,527£16,529
Change In Property Value£699£713£1,454£1,891£2,184£6,941
Net Return£3,804£3,901£4,752£5,302£5,711£23,470
Return From Rental Income (%)17%18%19%19%20%93%
Total Net Return (%)21%22%27%30%32%132%