Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,340£11,510£11,683£11,975£12,274£58,782
Total Expenses£7,426£7,455£7,483£7,522£7,563£37,448
Profit Before Tax£3,915£4,055£4,200£4,453£4,711£21,334
Profit After Tax £3,171£3,285£3,402£3,607£3,816£17,280
Change In Property Value£5,400£10,197£11,736£12,440£9,890£49,663
Net Return£8,571£13,482£15,138£16,047£13,706£66,943
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)16%25%28%29%25%122%