Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,750£8,881£9,103£9,331£9,611£45,676
Total Expenses£7,834£7,894£7,959£8,025£8,096£39,808
Profit Before Tax£916£988£1,145£1,306£1,515£5,868
Profit After Tax £742£800£927£1,058£1,227£4,753
Change In Property Value£3,750£3,863£7,294£8,394£8,898£32,199
Net Return£4,492£4,663£8,221£9,452£10,125£36,952
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)12%12%21%25%26%96%