Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,780£6,916£7,088£7,266£7,447£35,497
Total Expenses£5,741£5,766£5,794£5,822£5,851£28,974
Profit Before Tax£1,039£1,150£1,295£1,443£1,596£6,523
Profit After Tax £842£931£1,049£1,169£1,293£5,284
Change In Property Value£3,450£3,554£6,100£7,686£8,147£28,937
Net Return£4,292£4,485£7,149£8,855£9,440£34,221
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)11%12%18%23%24%88%