Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,696£9,841£9,989£10,239£10,495£50,260
Total Expenses£7,583£7,610£7,635£7,670£7,707£38,205
Profit Before Tax£2,113£2,232£2,354£2,568£2,788£12,055
Profit After Tax £1,712£1,808£1,907£2,080£2,258£9,765
Change In Property Value£4,750£8,764£11,193£12,882£9,104£46,693
Net Return£6,462£10,571£13,100£14,963£11,362£56,458
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%18%23%26%20%97%