Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,600£12,789£12,981£13,305£13,638£65,313
Total Expenses£10,769£10,800£10,830£10,873£10,917£54,189
Profit Before Tax£1,831£1,989£2,151£2,433£2,721£11,125
Profit After Tax £1,483£1,611£1,742£1,970£2,204£9,011
Change In Property Value£5,600£11,424£14,851£15,594£11,461£58,930
Net Return£7,083£13,035£16,594£17,564£13,666£67,941
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)8%15%19%20%16%79%