Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,716£10,877£11,040£11,316£11,599£55,547
Total Expenses£7,041£7,070£7,096£7,135£7,173£35,516
Profit Before Tax£3,675£3,807£3,943£4,181£4,425£20,031
Profit After Tax £2,976£3,084£3,194£3,387£3,584£16,226
Change In Property Value£4,250£6,970£9,967£11,471£8,106£40,765
Net Return£7,226£10,054£13,161£14,858£11,691£56,990
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)14%19%25%29%22%110%