Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,800£11,016£11,236£11,517£11,805£56,375
Total Expenses£7,424£7,495£7,558£7,628£7,700£37,805
Profit Before Tax£3,376£3,521£3,678£3,889£4,106£18,570
Profit After Tax £2,735£2,852£2,979£3,150£3,325£15,042
Change In Property Value£4,050£6,953£8,760£9,286£8,202£37,251
Net Return£6,785£9,804£11,739£12,436£11,528£52,292
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)15%22%26%27%25%115%