Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,032£10,182£10,335£10,594£10,858£52,002
Total Expenses£8,151£8,216£8,273£8,340£8,409£41,389
Profit Before Tax£1,881£1,966£2,063£2,253£2,449£10,612
Profit After Tax £1,523£1,593£1,671£1,825£1,984£8,596
Change In Property Value£4,000£7,380£9,426£10,848£7,666£39,320
Net Return£5,523£8,973£11,097£12,674£9,650£47,916
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)11%18%23%26%20%98%