Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,644£10,804£10,966£11,240£11,521£55,174
Total Expenses£6,391£6,419£6,446£6,483£6,522£32,261
Profit Before Tax£4,253£4,385£4,520£4,756£4,999£22,913
Profit After Tax £3,445£3,551£3,661£3,853£4,049£18,560
Change In Property Value£4,500£8,498£9,780£10,367£8,241£41,385
Net Return£7,945£12,049£13,441£14,219£12,290£59,945
Return From Rental Income (%)7%8%8%8%9%40%
Total Net Return (%)17%26%29%31%27%130%