Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,996£13,191£13,389£13,724£14,067£67,366
Total Expenses£9,735£9,804£9,865£9,940£10,017£49,361
Profit Before Tax£3,261£3,387£3,524£3,783£4,049£18,005
Profit After Tax £2,642£2,743£2,854£3,065£3,280£14,584
Change In Property Value£5,000£9,225£11,782£13,560£9,583£49,151
Net Return£7,642£11,968£14,637£16,625£12,863£63,735
Return From Rental Income (%)4%4%5%5%5%24%
Total Net Return (%)13%20%24%27%21%104%