Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,196£11,364£11,534£11,823£12,118£58,035
Total Expenses£6,768£6,797£6,824£6,863£6,904£34,156
Profit Before Tax£4,428£4,567£4,710£4,959£5,215£23,880
Profit After Tax £3,587£3,699£3,815£4,017£4,224£19,342
Change In Property Value£4,800£9,064£10,432£11,058£8,791£44,145
Net Return£8,387£12,763£14,247£15,075£13,015£63,487
Return From Rental Income (%)7%8%8%8%9%39%
Total Net Return (%)17%26%29%31%27%130%