Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,520£11,693£11,868£12,165£12,469£59,715
Total Expenses£8,944£9,011£9,069£9,141£9,214£45,378
Profit Before Tax£2,577£2,682£2,799£3,024£3,255£14,337
Profit After Tax £2,087£2,172£2,267£2,450£2,637£11,613
Change In Property Value£5,400£10,197£11,736£12,440£9,890£49,663
Net Return£7,487£12,369£14,003£14,889£12,526£61,275
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)14%22%25%27%23%111%