Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,600£12,789£12,981£13,305£13,638£65,313
Total Expenses£8,891£8,960£9,020£9,094£9,170£45,134
Profit Before Tax£3,709£3,829£3,961£4,211£4,468£20,179
Profit After Tax £3,005£3,102£3,209£3,411£3,619£16,345
Change In Property Value£4,375£7,175£10,260£11,809£8,345£41,964
Net Return£7,380£10,277£13,469£15,220£11,964£58,309
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)14%19%25%28%22%109%