Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,220£11,388£11,559£11,848£12,144£58,160
Total Expenses£8,701£8,730£8,757£8,797£8,837£43,821
Profit Before Tax£2,520£2,658£2,802£3,052£3,308£14,339
Profit After Tax £2,041£2,153£2,270£2,472£2,679£11,615
Change In Property Value£4,400£8,976£11,669£12,252£9,005£46,302
Net Return£6,441£11,129£13,938£14,724£11,684£57,917
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)10%17%21%22%17%86%