Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,204£12,387£12,573£12,887£13,209£63,260
Total Expenses£9,655£9,724£9,783£9,857£9,931£48,950
Profit Before Tax£2,549£2,663£2,790£3,031£3,278£14,310
Profit After Tax £2,064£2,157£2,260£2,455£2,655£11,591
Change In Property Value£5,000£8,200£11,726£13,496£9,537£47,958
Net Return£7,064£10,357£13,986£15,950£12,192£59,550
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)12%17%23%26%20%98%