Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,880£12,058£12,360£12,669£13,049£62,015
Total Expenses£10,330£10,393£10,466£10,541£10,622£52,352
Profit Before Tax£1,551£1,665£1,893£2,127£2,427£9,663
Profit After Tax £1,256£1,349£1,534£1,723£1,966£7,827
Change In Property Value£4,500£4,613£8,510£10,869£12,510£41,001
Net Return£5,756£5,961£10,044£12,592£14,475£48,828
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)10%11%18%23%26%89%