Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,812£10,974£11,139£11,417£11,703£56,045
Total Expenses£9,142£9,171£9,198£9,236£9,275£46,022
Profit Before Tax£1,670£1,803£1,941£2,181£2,427£10,022
Profit After Tax £1,352£1,461£1,572£1,767£1,966£8,118
Change In Property Value£7,050£13,313£15,322£16,241£12,912£64,837
Net Return£8,402£14,773£16,894£18,008£14,878£72,955
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)12%21%24%25%21%102%