Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,096£12,277£12,462£12,773£13,092£62,701
Total Expenses£9,805£9,874£9,933£10,006£10,081£49,699
Profit Before Tax£2,291£2,404£2,529£2,767£3,012£13,002
Profit After Tax £1,855£1,947£2,048£2,241£2,440£10,532
Change In Property Value£2£4,100£7,319£9,739£6,785£27,944
Net Return£1,857£6,047£9,367£11,980£9,224£38,476
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%10%15%19%15%62%