Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,716£10,877£11,040£11,316£11,599£55,547
Total Expenses£7,041£7,070£7,096£7,135£7,173£35,516
Profit Before Tax£3,675£3,807£3,943£4,181£4,425£20,031
Profit After Tax £2,976£3,084£3,194£3,387£3,584£16,226
Change In Property Value£3,400£6,936£9,017£9,468£6,959£35,779
Net Return£6,376£10,020£12,211£12,855£10,543£52,005
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)12%19%23%25%20%100%