Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,356£10,511£10,669£10,936£11,209£53,681
Total Expenses£6,362£6,390£6,416£6,453£6,491£32,112
Profit Before Tax£3,994£4,121£4,253£4,483£4,718£21,570
Profit After Tax £3,235£3,338£3,445£3,631£3,822£17,471
Change In Property Value£5,250£8,539£9,827£10,417£9,202£43,235
Net Return£8,485£11,877£13,272£14,048£13,023£60,706
Return From Rental Income (%)7%7%7%8%8%38%
Total Net Return (%)18%26%29%31%28%132%