Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,820£8,952£9,176£9,406£9,688£46,042
Total Expenses£6,937£6,961£6,994£7,028£7,067£34,987
Profit Before Tax£1,884£1,991£2,182£2,377£2,621£11,054
Profit After Tax £1,526£1,613£1,767£1,926£2,123£8,954
Change In Property Value£2,800£2,856£5,826£7,574£7,953£27,009
Net Return£4,326£4,469£7,593£9,500£10,075£35,963
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)10%10%18%22%23%84%