Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,232£11,400£11,571£11,861£12,157£58,222
Total Expenses£8,951£9,018£9,076£9,147£9,219£45,410
Profit Before Tax£2,281£2,383£2,496£2,714£2,938£12,812
Profit After Tax £1,848£1,930£2,021£2,198£2,380£10,378
Change In Property Value£5,434£10,261£11,809£12,518£9,952£49,973
Net Return£7,281£12,191£13,831£14,716£12,332£60,351
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)13%22%25%27%22%109%