Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,920£11,084£11,250£11,531£11,820£56,605
Total Expenses£9,044£9,111£9,168£9,238£9,310£45,872
Profit Before Tax£1,876£1,973£2,082£2,293£2,510£10,733
Profit After Tax £1,519£1,598£1,686£1,857£2,033£8,694
Change In Property Value£4,625£8,533£10,899£12,543£8,864£45,464
Net Return£6,144£10,131£12,585£14,401£10,897£54,158
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)11%18%22%25%19%96%