Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,500£10,710£10,924£11,197£11,477£54,809
Total Expenses£8,307£8,340£8,372£8,410£8,448£41,877
Profit Before Tax£2,193£2,370£2,552£2,788£3,029£12,932
Profit After Tax £1,777£1,919£2,067£2,258£2,453£10,475
Change In Property Value£6,300£10,815£13,627£14,445£12,759£57,946
Net Return£8,077£12,734£15,694£16,702£15,213£68,420
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)15%24%29%31%28%128%