Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,052£11,218£11,386£11,671£11,962£57,289
Total Expenses£7,075£7,104£7,131£7,170£7,210£35,690
Profit Before Tax£3,977£4,114£4,255£4,501£4,753£21,599
Profit After Tax £3,221£3,332£3,447£3,646£3,850£17,495
Change In Property Value£2,550£6,039£8,037£9,331£6,858£32,816
Net Return£5,771£9,371£11,483£12,977£10,708£50,311
Return From Rental Income (%)6%6%7%7%7%34%
Total Net Return (%)11%18%22%25%21%97%