Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,100£11,266£11,435£11,721£12,014£57,538
Total Expenses£9,062£9,129£9,187£9,257£9,329£45,965
Profit Before Tax£2,038£2,137£2,249£2,464£2,685£11,573
Profit After Tax £1,650£1,731£1,821£1,996£2,175£9,374
Change In Property Value£3,700£7,548£9,812£10,303£7,573£38,936
Net Return£5,350£9,279£11,634£12,299£9,748£48,310
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)9%16%21%22%17%86%