Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,596£10,755£10,916£11,189£11,469£54,925
Total Expenses£8,497£8,563£8,620£8,689£8,760£43,130
Profit Before Tax£2,099£2,192£2,296£2,500£2,709£11,796
Profit After Tax £1,700£1,775£1,860£2,025£2,194£9,554
Change In Property Value£4,225£7,795£9,956£11,459£8,097£41,532
Net Return£5,925£9,571£11,816£13,483£10,292£51,087
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)11%19%23%26%20%99%