Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,360£12,545£12,734£13,052£13,378£64,069
Total Expenses£9,352£9,421£9,481£9,554£9,630£47,439
Profit Before Tax£3,008£3,124£3,253£3,497£3,748£16,631
Profit After Tax £2,436£2,531£2,635£2,833£3,036£13,471
Change In Property Value£5,703£10,769£12,394£13,138£10,445£52,449
Net Return£8,139£13,300£15,029£15,971£13,481£65,920
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%23%26%28%23%114%