Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,028£11,193£11,361£11,645£11,936£57,165
Total Expenses£7,233£7,262£7,290£7,328£7,368£36,482
Profit Before Tax£3,795£3,931£4,072£4,317£4,568£20,683
Profit After Tax £3,074£3,184£3,298£3,497£3,700£16,753
Change In Property Value£3,500£7,140£9,282£9,746£7,163£36,831
Net Return£6,574£10,324£12,580£13,243£10,864£53,584
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)12%19%24%25%20%100%