Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,452£10,609£10,768£11,037£11,313£54,179
Total Expenses£8,467£8,532£8,589£8,658£8,728£42,974
Profit Before Tax£1,985£2,077£2,179£2,379£2,585£11,205
Profit After Tax £1,608£1,682£1,765£1,927£2,094£9,076
Change In Property Value£5,055£9,545£10,986£11,645£9,258£46,488
Net Return£6,663£11,227£12,751£13,572£11,351£55,564
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)13%22%25%26%22%108%