Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,452£10,609£10,768£11,037£11,313£54,179
Total Expenses£8,141£8,169£8,195£8,233£8,271£41,010
Profit Before Tax£2,311£2,440£2,572£2,804£3,042£13,169
Profit After Tax £1,872£1,976£2,084£2,271£2,464£10,667
Change In Property Value£5,125£9,456£12,077£13,899£9,822£50,379
Net Return£6,997£11,432£14,161£16,171£12,286£61,046
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%18%23%26%20%98%