Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,772£8,904£9,126£9,354£9,635£45,791
Total Expenses£7,995£8,054£8,120£8,186£8,257£40,613
Profit Before Tax£777£849£1,007£1,168£1,378£5,178
Profit After Tax £629£688£815£946£1,116£4,194
Change In Property Value£3,870£3,986£7,527£8,663£9,183£33,229
Net Return£4,499£4,674£8,342£9,609£10,299£37,423
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)11%12%21%24%26%94%