Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,396£12,582£12,771£13,090£13,417£64,256
Total Expenses£8,175£8,206£8,235£8,277£8,321£41,213
Profit Before Tax£4,221£4,376£4,536£4,813£5,097£23,043
Profit After Tax £3,419£3,545£3,674£3,898£4,128£18,665
Change In Property Value£3,000£7,105£9,455£10,978£8,069£38,607
Net Return£6,419£10,650£13,129£14,876£12,197£57,271
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)11%17%22%24%20%94%