Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,872£8,029£8,230£8,436£8,647£41,214
Total Expenses£6,247£6,274£6,305£6,336£6,368£31,529
Profit Before Tax£1,625£1,756£1,926£2,100£2,279£9,685
Profit After Tax £1,317£1,422£1,560£1,701£1,846£7,845
Change In Property Value£3,750£3,863£6,631£8,355£8,856£31,454
Net Return£5,067£5,285£8,190£10,055£10,702£39,299
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%21%26%28%102%