Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,348£12,533£12,847£13,168£13,563£64,458
Total Expenses£10,773£10,838£10,912£10,988£11,070£54,580
Profit Before Tax£1,575£1,696£1,935£2,180£2,493£9,878
Profit After Tax £1,276£1,373£1,567£1,766£2,019£8,001
Change In Property Value£4,750£4,869£8,983£11,473£13,204£43,279
Net Return£6,026£6,242£10,550£13,239£15,224£51,280
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)10%11%18%23%26%88%