Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,280£11,449£11,621£11,911£12,209£58,471
Total Expenses£8,918£8,985£9,043£9,114£9,186£45,246
Profit Before Tax£2,362£2,464£2,578£2,798£3,023£13,225
Profit After Tax £1,913£1,996£2,088£2,266£2,449£10,712
Change In Property Value£4,499£8,300£10,601£12,201£8,622£44,223
Net Return£6,412£10,296£12,689£14,467£11,071£54,935
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)12%19%23%26%20%100%