Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,260£10,414£10,674£10,941£11,269£53,559
Total Expenses£9,064£9,091£9,128£9,165£9,209£45,657
Profit Before Tax£1,196£1,323£1,547£1,776£2,060£7,902
Profit After Tax £969£1,072£1,253£1,438£1,669£6,400
Change In Property Value£4,750£4,869£8,983£11,473£13,204£43,278
Net Return£5,719£5,940£10,235£12,911£14,873£49,678
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)10%10%18%22%26%86%