Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,080£10,231£10,385£10,644£10,910£52,251
Total Expenses£7,513£7,578£7,634£7,702£7,771£38,197
Profit Before Tax£2,568£2,654£2,751£2,943£3,139£14,054
Profit After Tax £2,080£2,149£2,228£2,383£2,543£11,383
Change In Property Value£3,500£5,740£8,208£9,447£6,676£33,571
Net Return£5,580£7,889£10,436£11,830£9,219£44,954
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)13%18%24%28%21%105%