Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,388£11,559£11,732£12,026£12,326£59,031
Total Expenses£7,109£7,138£7,166£7,206£7,246£35,864
Profit Before Tax£4,279£4,421£4,566£4,820£5,080£23,167
Profit After Tax £3,466£3,581£3,699£3,904£4,115£18,765
Change In Property Value£5,950£9,677£11,138£11,806£10,429£48,999
Net Return£9,416£13,258£14,836£15,710£14,543£67,764
Return From Rental Income (%)7%7%7%8%8%36%
Total Net Return (%)18%25%29%30%28%130%