Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,500£10,657£10,817£11,088£11,365£54,428
Total Expenses£7,181£7,209£7,235£7,273£7,311£36,208
Profit Before Tax£3,319£3,449£3,582£3,815£4,054£18,219
Profit After Tax £2,689£2,793£2,902£3,090£3,284£14,758
Change In Property Value£5,250£9,914£11,410£12,094£9,615£48,283
Net Return£7,939£12,707£14,311£15,185£12,899£63,041
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%24%27%28%24%118%