Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,560£10,718£10,879£11,151£11,430£54,739
Total Expenses£8,204£8,270£8,327£8,396£8,466£41,663
Profit Before Tax£2,356£2,449£2,552£2,755£2,963£13,075
Profit After Tax £1,908£1,983£2,067£2,232£2,400£10,591
Change In Property Value£4,800£9,064£10,432£11,058£8,791£44,145
Net Return£6,708£11,047£12,499£13,289£11,191£54,736
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)14%23%26%27%23%112%