Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,160£11,327£11,497£11,785£12,079£57,849
Total Expenses£8,908£8,974£9,032£9,103£9,175£45,192
Profit Before Tax£2,253£2,353£2,465£2,682£2,904£12,657
Profit After Tax £1,825£1,906£1,997£2,172£2,353£10,252
Change In Property Value£3,600£7,344£9,547£10,025£7,368£37,884
Net Return£5,425£9,250£11,544£12,197£9,721£48,136
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)10%17%21%22%18%88%