Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,100£11,322£11,548£11,837£12,133£57,941
Total Expenses£9,062£9,135£9,198£9,269£9,341£46,005
Profit Before Tax£2,038£2,187£2,350£2,568£2,792£11,935
Profit After Tax £1,650£1,772£1,904£2,080£2,261£9,668
Change In Property Value£5,550£9,528£12,005£12,725£11,240£51,047
Net Return£7,200£11,299£13,908£14,805£13,502£60,715
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)11%18%22%24%21%97%