Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,600£9,744£9,988£10,237£10,544£50,113
Total Expenses£7,411£7,437£7,472£7,508£7,550£37,378
Profit Before Tax£2,189£2,307£2,515£2,729£2,995£12,735
Profit After Tax £1,773£1,869£2,037£2,211£2,426£10,315
Change In Property Value£5,250£5,434£8,838£10,171£10,782£40,474
Net Return£7,023£7,302£10,875£12,382£13,207£50,789
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)15%16%24%27%29%110%