Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,560£10,718£10,879£11,151£11,430£54,739
Total Expenses£6,704£6,732£6,759£6,796£6,835£33,826
Profit Before Tax£3,856£3,986£4,121£4,355£4,595£20,912
Profit After Tax £3,123£3,229£3,338£3,527£3,722£16,939
Change In Property Value£2,400£5,684£7,564£8,782£6,455£30,885
Net Return£5,523£8,913£10,901£12,310£10,177£47,824
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)11%18%22%25%21%98%