Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,540£12,728£12,919£13,242£13,573£65,002
Total Expenses£9,367£9,436£9,496£9,570£9,646£47,514
Profit Before Tax£3,173£3,292£3,423£3,672£3,927£17,488
Profit After Tax £2,570£2,667£2,773£2,974£3,181£14,165
Change In Property Value£3,800£7,752£10,077£10,581£7,777£39,986
Net Return£6,370£10,418£12,850£13,555£10,958£54,152
Return From Rental Income (%)4%5%5%5%5%24%
Total Net Return (%)11%18%22%23%19%93%