Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,632£10,791£10,953£11,227£11,508£55,112
Total Expenses£7,566£7,632£7,689£7,758£7,829£38,475
Profit Before Tax£3,066£3,159£3,264£3,469£3,679£16,637
Profit After Tax £2,483£2,559£2,644£2,810£2,980£13,476
Change In Property Value£4,199£7,928£9,125£9,672£7,689£38,613
Net Return£6,682£10,487£11,769£12,482£10,669£52,089
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)16%24%27%29%25%121%