Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,880£12,118£12,360£12,669£12,986£62,012
Total Expenses£7,480£7,516£7,550£7,592£7,634£37,771
Profit Before Tax£4,401£4,602£4,810£5,077£5,352£24,241
Profit After Tax £3,564£3,727£3,896£4,113£4,335£19,635
Change In Property Value£5,400£9,270£11,680£12,381£10,937£49,668
Net Return£8,964£12,997£15,576£16,494£15,271£69,303
Return From Rental Income (%)6%7%7%7%8%36%
Total Net Return (%)16%24%28%30%28%126%