Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,252£12,436£12,622£12,938£13,261£63,509
Total Expenses£8,856£8,924£8,984£9,057£9,132£44,953
Profit Before Tax£3,396£3,512£3,638£3,881£4,129£18,556
Profit After Tax £2,751£2,844£2,947£3,143£3,345£15,030
Change In Property Value£6,125£9,962£11,465£12,153£10,735£50,440
Net Return£8,876£12,806£14,412£15,296£14,080£65,471
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)17%24%27%29%26%122%