Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,536£10,694£10,854£11,126£11,404£54,614
Total Expenses£8,522£8,588£8,645£8,714£8,784£43,251
Profit Before Tax£2,014£2,106£2,210£2,412£2,620£11,363
Profit After Tax £1,632£1,706£1,790£1,954£2,122£9,204
Change In Property Value£5,099£9,628£11,081£11,745£9,338£46,890
Net Return£6,730£11,334£12,871£13,699£11,460£56,094
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)13%22%25%26%22%108%