Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,496£11,668£11,843£12,140£12,443£59,591
Total Expenses£9,050£9,080£9,107£9,147£9,188£45,573
Profit Before Tax£2,446£2,589£2,736£2,992£3,255£14,018
Profit After Tax £1,981£2,097£2,216£2,424£2,636£11,354
Change In Property Value£5,750£9,430£13,485£15,520£10,967£55,152
Net Return£7,731£11,527£15,701£17,944£13,604£66,507
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)11%16%22%26%19%95%