Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,260£10,414£10,570£10,834£11,105£53,184
Total Expenses£7,639£7,667£7,693£7,730£7,768£38,497
Profit Before Tax£2,621£2,747£2,877£3,104£3,338£14,687
Profit After Tax £2,123£2,225£2,330£2,515£2,703£11,896
Change In Property Value£4,750£8,764£11,193£12,882£9,104£46,693
Net Return£6,873£10,989£13,524£15,397£11,807£58,589
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)12%19%23%27%20%101%