Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,196£11,364£11,534£11,823£12,118£58,035
Total Expenses£7,250£7,280£7,307£7,346£7,386£36,569
Profit Before Tax£3,946£4,084£4,228£4,477£4,732£21,466
Profit After Tax £3,196£3,308£3,424£3,626£3,833£17,388
Change In Property Value£4,375£7,175£10,260£11,809£8,345£41,964
Net Return£7,571£10,483£13,685£15,435£12,178£59,351
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)14%20%26%29%23%111%