Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,100£11,266£11,435£11,721£12,014£57,538
Total Expenses£7,562£7,592£7,619£7,658£7,698£38,128
Profit Before Tax£3,538£3,675£3,817£4,064£4,317£19,410
Profit After Tax £2,865£2,977£3,092£3,292£3,497£15,722
Change In Property Value£5,550£10,480£12,062£12,786£10,164£51,042
Net Return£8,415£13,457£15,153£16,077£13,661£66,764
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%24%27%28%24%118%