Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,160£11,383£11,611£11,901£12,199£58,254
Total Expenses£7,408£7,442£7,475£7,515£7,555£37,395
Profit Before Tax£3,753£3,941£4,136£4,386£4,643£20,859
Profit After Tax £3,040£3,192£3,350£3,553£3,761£16,896
Change In Property Value£5,400£9,270£11,680£12,381£10,937£49,668
Net Return£8,440£12,462£15,030£15,934£14,698£66,563
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)15%23%27%29%27%121%