Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,376£11,547£11,835£12,131£12,495£59,384
Total Expenses£10,081£10,144£10,216£10,289£10,368£51,097
Profit Before Tax£1,295£1,403£1,620£1,842£2,127£8,287
Profit After Tax £1,049£1,136£1,312£1,492£1,723£6,712
Change In Property Value£4,375£4,484£8,274£10,567£12,162£39,862
Net Return£5,424£5,621£9,586£12,059£13,885£46,575
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)10%11%18%23%26%87%