Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,112£11,279£11,448£11,734£12,027£57,600
Total Expenses£8,613£8,680£8,738£8,808£8,880£43,719
Profit Before Tax£2,499£2,599£2,710£2,926£3,147£13,881
Profit After Tax £2,024£2,105£2,195£2,370£2,549£11,244
Change In Property Value£5,130£9,687£11,149£11,818£9,395£47,179
Net Return£7,154£11,792£13,344£14,188£11,945£58,423
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)14%23%26%27%23%112%