Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,340£11,510£11,683£11,975£12,274£58,782
Total Expenses£8,924£8,991£9,049£9,120£9,193£45,277
Profit Before Tax£2,416£2,519£2,634£2,855£3,081£13,505
Profit After Tax £1,957£2,041£2,133£2,312£2,496£10,939
Change In Property Value£5,399£10,194£11,733£12,437£9,887£49,649
Net Return£7,356£12,235£13,866£14,749£12,383£60,588
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)13%22%25%27%23%110%