Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,768£9,915£10,063£10,315£10,573£50,633
Total Expenses£7,964£8,029£8,084£8,151£8,220£40,448
Profit Before Tax£1,804£1,886£1,979£2,163£2,353£10,185
Profit After Tax £1,461£1,528£1,603£1,752£1,906£8,250
Change In Property Value£4,650£8,781£10,106£10,712£8,516£42,765
Net Return£6,111£10,308£11,709£12,465£10,422£51,015
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)13%22%25%26%22%107%