Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,936£10,085£10,236£10,492£10,755£51,504
Total Expenses£7,498£7,563£7,619£7,687£7,755£38,122
Profit Before Tax£2,438£2,522£2,617£2,806£2,999£13,382
Profit After Tax £1,975£2,043£2,120£2,273£2,429£10,839
Change In Property Value£4,200£7,931£9,128£9,676£7,692£38,626
Net Return£6,175£9,974£11,248£11,948£10,121£49,466
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%26%28%24%115%