Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,900£10,048£10,199£10,454£10,716£51,318
Total Expenses£7,816£7,881£7,937£8,005£8,073£39,712
Profit Before Tax£2,084£2,167£2,262£2,450£2,642£11,605
Profit After Tax £1,688£1,756£1,832£1,984£2,140£9,400
Change In Property Value£4,500£8,498£9,780£10,367£8,241£41,385
Net Return£6,188£10,253£11,612£12,351£10,382£50,786
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)13%22%25%27%23%110%