Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,320£7,466£7,653£7,844£8,040£38,324
Total Expenses£5,993£6,019£6,049£6,079£6,109£30,248
Profit Before Tax£1,327£1,447£1,605£1,766£1,932£8,076
Profit After Tax £1,075£1,172£1,300£1,430£1,565£6,542
Change In Property Value£3,600£3,708£6,365£8,020£8,502£30,195
Net Return£4,675£4,880£7,665£9,451£10,066£36,737
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)13%13%21%26%27%99%