Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,200£10,353£10,508£10,771£11,040£52,873
Total Expenses£7,955£7,983£8,009£8,045£8,083£40,075
Profit Before Tax£2,245£2,370£2,500£2,726£2,957£12,798
Profit After Tax £1,818£1,920£2,025£2,208£2,395£10,366
Change In Property Value£5,000£9,225£11,782£13,560£9,583£49,151
Net Return£6,818£11,145£13,807£15,768£11,978£59,517
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%18%23%26%20%98%