Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,724£11,900£12,078£12,380£12,690£60,772
Total Expenses£7,303£7,333£7,361£7,402£7,443£36,843
Profit Before Tax£4,421£4,567£4,717£4,978£5,246£23,930
Profit After Tax £3,581£3,699£3,821£4,033£4,250£19,383
Change In Property Value£6,125£9,962£11,465£12,153£10,735£50,440
Net Return£9,706£13,661£15,286£16,186£14,985£69,824
Return From Rental Income (%)7%7%7%8%8%36%
Total Net Return (%)18%26%29%30%28%131%