Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,540£12,728£12,919£13,242£13,573£65,002
Total Expenses£8,833£8,864£8,893£8,936£8,980£44,505
Profit Before Tax£3,708£3,864£4,026£4,306£4,593£20,497
Profit After Tax £3,003£3,130£3,261£3,488£3,721£16,603
Change In Property Value£5,500£9,020£12,899£14,845£10,491£52,754
Net Return£8,503£12,150£16,160£18,333£14,211£69,357
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)13%18%24%27%21%104%