Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,916£12,095£12,276£12,583£12,898£61,768
Total Expenses£9,305£9,373£9,432£9,504£9,578£47,192
Profit Before Tax£2,611£2,722£2,844£3,079£3,319£14,575
Profit After Tax £2,115£2,205£2,304£2,494£2,689£11,806
Change In Property Value£4,750£8,764£11,193£12,882£9,104£46,693
Net Return£6,865£10,969£13,497£15,376£11,792£58,499
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)12%19%23%27%20%101%