Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,652£11,827£12,004£12,304£12,612£60,399
Total Expenses£7,618£7,648£7,676£7,716£7,757£38,414
Profit Before Tax£4,034£4,179£4,329£4,588£4,854£21,985
Profit After Tax £3,268£3,385£3,506£3,717£3,932£17,808
Change In Property Value£3,700£7,548£9,812£10,303£7,573£38,936
Net Return£6,968£10,933£13,319£14,020£11,505£56,744
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)12%19%24%25%20%100%