Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,096£9,232£9,463£9,700£9,991£47,482
Total Expenses£8,067£8,127£8,193£8,261£8,332£40,980
Profit Before Tax£1,029£1,105£1,270£1,439£1,659£6,502
Profit After Tax £833£895£1,029£1,166£1,343£5,267
Change In Property Value£4,550£4,709£7,659£8,815£9,344£35,078
Net Return£5,383£5,605£8,688£9,981£10,687£40,344
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)13%14%22%25%27%101%