Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,336£12,521£12,709£13,027£13,352£63,945
Total Expenses£9,636£9,705£9,765£9,838£9,914£48,858
Profit Before Tax£2,700£2,816£2,944£3,188£3,439£15,087
Profit After Tax £2,187£2,281£2,385£2,582£2,785£12,220
Change In Property Value£2£3,980£7,104£9,454£6,586£27,126
Net Return£2,189£6,261£9,489£12,036£9,372£39,347
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%10%16%20%15%65%