Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,860£11,023£11,188£11,468£11,755£56,294
Total Expenses£6,959£6,988£7,015£7,053£7,093£35,108
Profit Before Tax£3,901£4,035£4,173£4,415£4,662£21,186
Profit After Tax £3,160£3,268£3,380£3,576£3,776£17,161
Change In Property Value£2,505£5,933£7,895£9,167£6,737£32,236
Net Return£5,665£9,201£11,275£12,743£10,514£49,397
Return From Rental Income (%)6%6%7%7%7%34%
Total Net Return (%)11%18%22%25%21%97%