Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,540£12,728£12,919£13,242£13,573£65,002
Total Expenses£9,689£9,758£9,818£9,892£9,968£49,125
Profit Before Tax£2,851£2,970£3,101£3,350£3,605£15,878
Profit After Tax £2,309£2,406£2,512£2,713£2,920£12,861
Change In Property Value£5,000£9,225£11,782£13,560£9,583£49,151
Net Return£7,309£11,631£14,294£16,274£12,503£62,011
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)12%19%23%27%20%112%