Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,696£9,841£9,989£10,239£10,495£50,260
Total Expenses£6,939£6,966£6,991£7,027£7,063£34,987
Profit Before Tax£2,757£2,875£2,998£3,212£3,432£15,273
Profit After Tax £2,233£2,329£2,428£2,602£2,780£12,371
Change In Property Value£4,250£7,841£10,015£11,526£8,145£41,778
Net Return£6,483£10,170£12,443£14,128£10,925£54,149
Return From Rental Income (%)4%4%5%5%5%24%
Total Net Return (%)12%20%24%27%21%104%