Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,220£11,388£11,673£11,965£12,324£58,570
Total Expenses£9,865£9,928£9,999£10,072£10,151£50,014
Profit Before Tax£1,355£1,461£1,674£1,893£2,173£8,556
Profit After Tax £1,098£1,183£1,356£1,533£1,760£6,930
Change In Property Value£4,249£4,355£8,035£10,262£11,811£38,712
Net Return£5,346£5,538£9,391£11,796£13,571£45,642
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)10%11%18%23%26%88%