Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,080£10,231£10,487£10,749£11,072£52,619
Total Expenses£9,158£9,219£9,287£9,357£9,432£46,453
Profit Before Tax£922£1,012£1,200£1,392£1,639£6,166
Profit After Tax £747£820£972£1,127£1,328£4,994
Change In Property Value£3,875£3,972£7,328£9,360£10,772£35,307
Net Return£4,622£4,792£8,300£10,487£12,100£40,301
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)10%10%17%22%25%85%