Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,748£11,983£12,223£12,528£12,841£61,323
Total Expenses£7,518£7,592£7,657£7,729£7,803£38,299
Profit Before Tax£4,230£4,391£4,566£4,799£5,038£23,024
Profit After Tax £3,426£3,557£3,698£3,887£4,081£18,650
Change In Property Value£4,050£6,952£8,760£9,285£8,202£37,249
Net Return£7,476£10,509£12,458£13,173£12,283£55,899
Return From Rental Income (%)8%8%8%9%9%41%
Total Net Return (%)16%23%27%29%27%123%