Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,392£7,540£7,728£7,922£8,120£38,701
Total Expenses£5,683£5,709£5,739£5,769£5,799£28,699
Profit Before Tax£1,709£1,831£1,990£2,153£2,320£10,002
Profit After Tax £1,384£1,483£1,612£1,744£1,879£8,102
Change In Property Value£3,360£3,461£5,941£7,486£7,935£28,182
Net Return£4,744£4,944£7,553£9,229£9,814£36,284
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%14%22%27%28%105%