Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,004£11,169£11,337£11,620£11,911£57,040
Total Expenses£8,035£8,064£8,091£8,130£8,170£40,491
Profit Before Tax£2,969£3,105£3,245£3,490£3,741£16,549
Profit After Tax £2,405£2,515£2,629£2,827£3,030£13,405
Change In Property Value£6,000£11,330£13,040£13,822£10,989£55,181
Net Return£8,405£13,845£15,668£16,649£14,019£68,585
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)14%23%26%27%23%112%