Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,152£10,304£10,459£10,720£10,988£52,624
Total Expenses£7,562£7,590£7,616£7,653£7,690£38,111
Profit Before Tax£2,590£2,714£2,843£3,068£3,298£14,513
Profit After Tax £2,098£2,198£2,303£2,485£2,672£11,755
Change In Property Value£4,699£8,669£11,072£12,743£9,005£46,189
Net Return£6,796£10,868£13,375£15,228£11,677£57,944
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)12%19%23%27%20%101%