Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,784£11,961£12,140£12,444£12,755£61,083
Total Expenses£7,792£7,822£7,850£7,891£7,933£39,287
Profit Before Tax£3,992£4,139£4,290£4,553£4,822£21,796
Profit After Tax £3,234£3,353£3,475£3,688£3,906£17,655
Change In Property Value£3,800£7,752£10,078£10,581£7,777£39,988
Net Return£7,034£11,105£13,553£14,269£11,683£57,644
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)12%19%23%25%20%99%