Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,700£11,875£12,054£12,355£12,664£60,648
Total Expenses£8,909£8,939£8,967£9,008£9,050£44,874
Profit Before Tax£2,791£2,936£3,086£3,347£3,614£15,774
Profit After Tax £2,260£2,378£2,500£2,711£2,928£12,777
Change In Property Value£5,625£10,378£13,255£15,255£10,781£55,294
Net Return£7,885£12,756£15,755£17,966£13,708£68,071
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)12%19%23%26%20%99%