Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,924£10,073£10,224£10,480£10,742£51,442
Total Expenses£6,640£6,668£6,693£6,729£6,766£33,497
Profit Before Tax£3,284£3,405£3,531£3,750£3,976£17,945
Profit After Tax £2,660£2,758£2,860£3,038£3,220£14,536
Change In Property Value£4,000£6,560£9,381£10,796£7,629£38,367
Net Return£6,660£9,318£12,241£13,834£10,850£52,902
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)14%19%25%28%22%108%