Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,644£10,804£10,966£11,240£11,521£55,174
Total Expenses£7,889£7,955£8,012£8,081£8,152£40,090
Profit Before Tax£2,755£2,849£2,954£3,158£3,369£15,084
Profit After Tax £2,232£2,307£2,392£2,558£2,729£12,218
Change In Property Value£5,248£8,536£9,824£10,413£9,199£43,220
Net Return£7,480£10,843£12,216£12,972£11,927£55,438
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)16%24%27%28%26%121%