Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,340£11,510£11,683£11,975£12,274£58,782
Total Expenses£7,426£7,455£7,483£7,522£7,563£37,448
Profit Before Tax£3,915£4,055£4,200£4,453£4,711£21,334
Profit After Tax £3,171£3,285£3,402£3,607£3,816£17,280
Change In Property Value£2,700£6,395£8,509£9,880£7,262£34,746
Net Return£5,871£9,679£11,911£13,487£11,078£52,026
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)11%18%22%25%20%95%