Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,392£10,548£10,706£10,974£11,248£53,868
Total Expenses£8,348£8,414£8,470£8,539£8,609£42,380
Profit Before Tax£2,044£2,134£2,236£2,435£2,639£11,487
Profit After Tax £1,656£1,729£1,811£1,972£2,138£9,305
Change In Property Value£4,950£9,347£10,758£11,403£9,066£45,524
Net Return£6,606£11,076£12,569£13,375£11,203£54,829
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)13%22%25%26%22%109%