Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,900£10,048£10,199£10,454£10,716£51,318
Total Expenses£6,316£6,344£6,369£6,405£6,442£31,875
Profit Before Tax£3,584£3,705£3,830£4,049£4,274£19,442
Profit After Tax £2,903£3,001£3,103£3,280£3,462£15,748
Change In Property Value£5,250£8,539£9,827£10,417£9,202£43,235
Net Return£8,153£11,540£12,930£13,697£12,664£58,983
Return From Rental Income (%)6%7%7%7%8%34%
Total Net Return (%)18%25%28%30%28%128%