Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,420£12,606£12,795£13,115£13,443£64,380
Total Expenses£8,873£8,941£9,001£9,075£9,150£45,040
Profit Before Tax£3,547£3,665£3,794£4,040£4,293£19,340
Profit After Tax £2,873£2,969£3,073£3,273£3,477£15,665
Change In Property Value£5,250£9,914£11,410£12,094£9,615£48,283
Net Return£8,123£12,882£14,483£15,367£13,092£63,948
Return From Rental Income (%)5%6%6%6%6%29%
Total Net Return (%)15%24%27%29%24%120%