Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,844£12,022£12,202£12,507£12,820£61,394
Total Expenses£7,637£7,667£7,695£7,736£7,778£38,514
Profit Before Tax£4,207£4,355£4,507£4,771£5,041£22,881
Profit After Tax £3,408£3,527£3,650£3,864£4,084£18,533
Change In Property Value£4,625£7,585£10,847£12,483£8,822£44,362
Net Return£8,033£11,112£14,497£16,348£12,905£62,895
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)14%20%26%29%23%111%