Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,892£12,070£12,251£12,558£12,872£61,643
Total Expenses£7,963£7,994£8,022£8,063£8,105£40,147
Profit Before Tax£3,929£4,077£4,229£4,495£4,767£21,496
Profit After Tax £3,182£3,302£3,426£3,641£3,861£17,412
Change In Property Value£4,875£7,995£11,433£13,158£9,298£46,759
Net Return£8,057£11,297£14,859£16,799£13,159£64,171
Return From Rental Income (%)5%6%6%6%6%29%
Total Net Return (%)14%19%25%28%22%108%