Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,068£10,219£10,372£10,632£10,897£52,188
Total Expenses£7,618£7,646£7,672£7,708£7,745£38,389
Profit Before Tax£2,450£2,573£2,701£2,924£3,152£13,799
Profit After Tax £1,984£2,084£2,188£2,368£2,553£11,177
Change In Property Value£3,799£7,750£10,075£10,579£7,775£39,978
Net Return£5,783£9,834£12,263£12,947£10,329£51,155
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)10%17%21%22%18%88%