Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,396£12,582£12,771£13,090£13,417£64,256
Total Expenses£9,673£9,742£9,801£9,875£9,951£49,042
Profit Before Tax£2,723£2,840£2,969£3,215£3,467£15,214
Profit After Tax £2,206£2,301£2,405£2,604£2,808£12,323
Change In Property Value£5,999£11,327£13,037£13,819£10,986£55,167
Net Return£8,204£13,628£15,442£16,423£13,794£67,490
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)13%22%25%27%23%111%