Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,996£13,191£13,521£13,859£14,274£67,841
Total Expenses£11,235£11,300£11,376£11,454£11,538£56,902
Profit Before Tax£1,761£1,891£2,145£2,405£2,737£10,939
Profit After Tax £1,427£1,532£1,737£1,948£2,217£8,860
Change In Property Value£5,000£5,125£9,456£12,077£13,899£45,557
Net Return£6,427£6,657£11,193£14,025£16,116£54,417
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)11%11%18%23%26%89%