Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,140£10,343£10,550£10,813£11,084£52,930
Total Expenses£7,788£7,821£7,852£7,889£7,926£39,276
Profit Before Tax£2,352£2,522£2,698£2,925£3,157£13,654
Profit After Tax £1,905£2,043£2,185£2,369£2,557£11,059
Change In Property Value£5,850£10,043£12,654£13,413£11,848£53,807
Net Return£7,755£12,085£14,839£15,782£14,405£64,866
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)16%24%30%32%29%130%