Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,792£12,984£13,179£13,508£13,846£66,308
Total Expenses£9,713£9,782£9,842£9,917£9,993£49,247
Profit Before Tax£3,079£3,202£3,336£3,591£3,852£17,061
Profit After Tax £2,494£2,594£2,702£2,909£3,120£13,820
Change In Property Value£5,999£11,327£13,037£13,819£10,986£55,167
Net Return£8,493£13,921£15,739£16,728£14,106£68,987
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)14%23%26%27%23%113%