Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,512£10,670£10,830£11,100£11,378£54,490
Total Expenses£8,453£8,481£8,507£8,545£8,583£42,569
Profit Before Tax£2,059£2,189£2,322£2,556£2,795£11,921
Profit After Tax £1,668£1,773£1,881£2,070£2,264£9,656
Change In Property Value£2,145£6,499£8,926£10,443£8,488£36,501
Net Return£3,813£8,272£10,807£12,513£10,752£46,157
Return From Rental Income (%)3%3%3%3%3%15%
Total Net Return (%)6%13%17%19%16%71%