Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,352£11,522£11,695£11,987£12,287£58,844
Total Expenses£8,282£8,349£8,407£8,478£8,551£42,066
Profit Before Tax£3,070£3,174£3,288£3,510£3,737£16,778
Profit After Tax £2,487£2,571£2,663£2,843£3,027£13,590
Change In Property Value£4,799£9,061£10,429£11,054£8,788£44,131
Net Return£7,286£11,632£13,092£13,897£11,815£57,721
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%24%27%28%24%118%