Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,644£10,804£10,966£11,240£11,521£55,174
Total Expenses£7,891£7,957£8,014£8,083£8,154£40,098
Profit Before Tax£2,753£2,847£2,952£3,157£3,367£15,076
Profit After Tax £2,230£2,306£2,391£2,557£2,727£12,212
Change In Property Value£5,250£8,539£9,827£10,417£9,202£43,235
Net Return£7,480£10,845£12,218£12,974£11,929£55,446
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)16%24%27%28%26%121%