Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,680£10,840£11,003£11,278£11,560£55,361
Total Expenses£8,699£8,765£8,822£8,891£8,962£44,139
Profit Before Tax£1,981£2,076£2,181£2,387£2,598£11,222
Profit After Tax £1,605£1,681£1,767£1,933£2,104£9,090
Change In Property Value£3,500£7,140£9,282£9,746£7,163£36,831
Net Return£5,105£8,821£11,049£11,679£9,268£45,921
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)10%16%21%22%17%86%