Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,240£12,424£12,610£12,925£13,248£63,447
Total Expenses£8,692£8,761£8,820£8,893£8,968£44,135
Profit Before Tax£3,548£3,663£3,790£4,032£4,280£19,312
Profit After Tax £2,874£2,967£3,070£3,266£3,467£15,643
Change In Property Value£5,099£9,628£11,081£11,745£9,338£46,890
Net Return£7,972£12,595£14,150£15,011£12,804£62,533
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)15%24%27%29%25%120%