Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,848£11,011£11,176£11,455£11,742£56,232
Total Expenses£8,714£8,780£8,838£8,907£8,979£44,218
Profit Before Tax£2,134£2,231£2,338£2,548£2,763£12,014
Profit After Tax £1,729£1,807£1,894£2,064£2,238£9,731
Change In Property Value£5,249£9,911£11,407£12,091£9,612£48,269
Net Return£6,977£11,718£13,301£14,155£11,850£58,001
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)13%22%25%26%22%108%