Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,544£11,717£11,893£12,190£12,495£59,839
Total Expenses£8,783£8,851£8,909£8,981£9,054£44,578
Profit Before Tax£2,761£2,866£2,984£3,209£3,441£15,261
Profit After Tax £2,236£2,322£2,417£2,600£2,787£12,361
Change In Property Value£5,249£9,911£11,407£12,091£9,612£48,269
Net Return£7,485£12,233£13,823£14,691£12,400£60,631
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%23%26%27%23%113%