Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,348£12,533£12,721£13,039£13,365£64,007
Total Expenses£9,348£9,416£9,476£9,550£9,625£47,415
Profit Before Tax£3,000£3,117£3,245£3,489£3,740£16,591
Profit After Tax £2,430£2,525£2,628£2,826£3,030£13,439
Change In Property Value£5,700£10,763£12,387£13,131£10,439£52,420
Net Return£8,130£13,288£15,016£15,957£13,468£65,859
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%23%26%28%23%114%