Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,096£12,338£12,585£12,899£13,222£63,140
Total Expenses£6,697£6,733£6,768£6,810£6,853£33,862
Profit Before Tax£5,399£5,605£5,816£6,089£6,369£29,278
Profit After Tax £4,373£4,540£4,711£4,932£5,159£23,715
Change In Property Value£4,650£7,983£10,058£10,661£9,418£42,769
Net Return£9,023£12,522£14,769£15,594£14,576£66,484
Return From Rental Income (%)8%9%9%9%10%45%
Total Net Return (%)17%24%28%30%28%127%