Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,296£10,450£10,607£10,872£11,144£53,370
Total Expenses£7,695£7,760£7,817£7,885£7,955£39,113
Profit Before Tax£2,601£2,690£2,790£2,987£3,189£14,257
Profit After Tax £2,107£2,179£2,260£2,419£2,583£11,548
Change In Property Value£4,350£8,214£9,454£10,021£7,967£40,006
Net Return£6,457£10,393£11,714£12,441£10,550£51,554
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)15%23%26%28%24%116%