Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,496£11,668£11,843£12,140£12,443£59,591
Total Expenses£9,022£9,089£9,147£9,219£9,292£45,768
Profit Before Tax£2,474£2,580£2,696£2,921£3,151£13,822
Profit After Tax £2,004£2,090£2,184£2,366£2,553£11,196
Change In Property Value£5,475£10,339£11,899£12,613£10,027£50,352
Net Return£7,479£12,428£14,083£14,979£12,580£61,549
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)13%22%25%27%23%110%