Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,500£10,657£10,924£11,197£11,533£54,811
Total Expenses£9,001£9,063£9,133£9,204£9,280£45,681
Profit Before Tax£1,499£1,594£1,791£1,993£2,253£9,131
Profit After Tax £1,214£1,292£1,451£1,615£1,825£7,396
Change In Property Value£3,000£3,060£6,242£8,115£8,521£28,938
Net Return£4,214£4,352£7,693£9,730£10,346£36,334
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)9%9%17%21%22%79%