Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,964£12,143£12,326£12,634£12,950£62,016
Total Expenses£9,097£9,127£9,156£9,197£9,239£45,815
Profit Before Tax£2,867£3,016£3,170£3,437£3,711£16,201
Profit After Tax £2,323£2,443£2,568£2,784£3,006£13,123
Change In Property Value£5,750£10,609£13,550£15,595£11,020£56,523
Net Return£8,073£13,052£16,117£18,378£14,026£69,646
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)12%19%23%26%20%99%