Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,880£12,058£12,239£12,545£12,859£61,581
Total Expenses£8,767£8,797£8,825£8,866£8,908£44,163
Profit Before Tax£3,114£3,261£3,414£3,679£3,950£17,418
Profit After Tax £2,522£2,642£2,765£2,980£3,200£14,109
Change In Property Value£6,600£12,463£14,344£15,204£12,088£60,699
Net Return£9,122£15,105£17,109£18,184£15,287£74,807
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)14%23%26%27%23%112%