Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,920£11,084£11,250£11,531£11,820£56,605
Total Expenses£8,349£8,378£8,405£8,443£8,483£42,057
Profit Before Tax£2,571£2,706£2,846£3,088£3,337£14,548
Profit After Tax £2,083£2,192£2,305£2,501£2,703£11,784
Change In Property Value£3,150£7,460£9,927£11,527£8,472£40,537
Net Return£5,233£9,652£12,232£14,028£11,175£52,321
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)8%15%19%22%17%82%