Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,180£9,318£9,551£9,789£10,083£47,921
Total Expenses£8,272£8,332£8,398£8,466£8,538£42,006
Profit Before Tax£908£986£1,152£1,323£1,545£5,915
Profit After Tax £735£798£934£1,072£1,252£4,791
Change In Property Value£4,049£4,170£7,874£9,063£9,606£34,762
Net Return£4,784£4,968£8,808£10,135£10,858£39,553
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)12%12%21%24%26%95%