Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,904£12,083£12,264£12,570£12,885£61,705
Total Expenses£9,302£9,370£9,429£9,502£9,576£47,178
Profit Before Tax£2,602£2,713£2,835£3,069£3,309£14,527
Profit After Tax £2,108£2,197£2,296£2,486£2,680£11,767
Change In Property Value£4,749£8,761£11,190£12,879£9,101£46,681
Net Return£6,856£10,959£13,486£15,365£11,782£58,448
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)12%19%23%26%20%101%