Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,640£11,815£12,110£12,413£12,785£60,762
Total Expenses£8,766£8,795£8,835£8,876£8,924£44,196
Profit Before Tax£2,874£3,020£3,275£3,536£3,861£16,566
Profit After Tax £2,328£2,446£2,653£2,864£3,127£13,419
Change In Property Value£5,370£5,531£10,445£12,021£12,742£46,108
Net Return£7,698£7,977£13,097£14,885£15,869£59,527
Return From Rental Income (%)4%4%5%5%6%25%
Total Net Return (%)14%15%24%27%29%109%