Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,848£11,011£11,176£11,455£11,742£56,232
Total Expenses£8,072£8,138£8,196£8,265£8,337£41,008
Profit Before Tax£2,776£2,873£2,980£3,190£3,405£15,223
Profit After Tax £2,249£2,327£2,414£2,584£2,758£12,331
Change In Property Value£5,425£8,823£10,155£10,764£9,508£44,676
Net Return£7,674£11,150£12,569£13,348£12,266£57,007
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)16%23%26%28%26%120%