Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,664£11,839£12,017£12,317£12,625£60,461
Total Expenses£8,745£8,775£8,803£8,843£8,885£44,051
Profit Before Tax£2,919£3,064£3,214£3,474£3,740£16,410
Profit After Tax £2,364£2,482£2,603£2,814£3,029£13,292
Change In Property Value£5,500£10,148£12,961£14,916£10,541£54,066
Net Return£7,864£12,629£15,564£17,730£13,570£67,358
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)12%19%23%26%20%101%