Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,728£10,889£11,161£11,440£11,783£56,002
Total Expenses£9,619£9,681£9,751£9,823£9,900£48,775
Profit Before Tax£1,109£1,208£1,410£1,617£1,883£7,226
Profit After Tax £898£978£1,142£1,310£1,525£5,853
Change In Property Value£4,125£4,228£7,801£9,963£11,467£37,585
Net Return£5,023£5,206£8,943£11,273£12,992£43,438
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)10%10%18%22%26%86%