Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,988£12,168£12,350£12,659£12,976£62,141
Total Expenses£9,260£9,290£9,319£9,360£9,403£46,632
Profit Before Tax£2,728£2,877£3,031£3,299£3,573£15,509
Profit After Tax £2,210£2,331£2,455£2,672£2,894£12,562
Change In Property Value£5,875£10,839£13,844£15,934£11,260£57,752
Net Return£8,085£13,170£16,300£18,606£14,154£70,314
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)11%18%23%26%20%98%