Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,980£11,200£11,424£11,709£12,002£57,314
Total Expenses£8,890£8,961£9,025£9,095£9,167£45,138
Profit Before Tax£2,091£2,238£2,399£2,614£2,835£12,176
Profit After Tax £1,693£1,813£1,943£2,117£2,296£9,863
Change In Property Value£5,400£9,270£11,680£12,381£10,937£49,668
Net Return£7,093£11,083£13,623£14,498£13,233£59,530
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)13%20%25%26%24%108%