Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,500£10,657£10,817£11,088£11,365£54,428
Total Expenses£7,876£7,942£7,999£8,068£8,138£40,023
Profit Before Tax£2,624£2,715£2,818£3,020£3,227£14,404
Profit After Tax £2,125£2,200£2,283£2,446£2,614£11,668
Change In Property Value£5,250£8,539£9,827£10,417£9,202£43,235
Net Return£7,375£10,738£12,110£12,863£11,815£54,902
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)16%23%26%28%26%119%