Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,692£10,852£11,015£11,291£11,573£55,423
Total Expenses£6,556£6,585£6,611£6,649£6,688£33,090
Profit Before Tax£4,136£4,268£4,404£4,641£4,885£22,333
Profit After Tax £3,350£3,457£3,567£3,759£3,956£18,089
Change In Property Value£5,425£8,823£10,155£10,764£9,508£44,676
Net Return£8,775£12,280£13,722£14,524£13,465£62,765
Return From Rental Income (%)7%7%8%8%8%38%
Total Net Return (%)18%26%29%31%28%132%