Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,720£9,866£10,014£10,264£10,521£50,384
Total Expenses£7,264£7,291£7,316£7,351£7,387£36,608
Profit Before Tax£2,457£2,575£2,698£2,913£3,133£13,776
Profit After Tax £1,990£2,086£2,186£2,360£2,538£11,159
Change In Property Value£4,500£8,303£10,604£12,204£8,624£44,235
Net Return£6,490£10,388£12,790£14,564£11,162£55,394
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)12%19%23%26%20%101%