Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,200£10,353£10,508£10,771£11,040£52,873
Total Expenses£7,846£7,912£7,968£8,036£8,106£39,868
Profit Before Tax£2,354£2,441£2,540£2,735£2,935£13,005
Profit After Tax £1,907£1,978£2,058£2,215£2,377£10,534
Change In Property Value£4,500£8,498£9,780£10,367£8,241£41,385
Net Return£6,407£10,475£11,837£12,582£10,618£51,919
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)14%23%26%27%23%113%