Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,700£11,875£12,054£12,355£12,664£60,648
Total Expenses£8,962£9,029£9,088£9,160£9,233£45,472
Profit Before Tax£2,739£2,846£2,966£3,195£3,430£15,176
Profit After Tax £2,218£2,306£2,402£2,588£2,779£12,293
Change In Property Value£2£3,600£6,426£8,551£5,957£24,537
Net Return£2,220£5,906£8,828£11,139£8,736£36,829
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%11%16%20%16%67%