Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,196£11,420£11,705£11,998£12,298£58,617
Total Expenses£9,468£9,536£9,608£9,681£9,753£48,045
Profit Before Tax£1,728£1,884£2,098£2,317£2,545£10,572
Profit After Tax £1,400£1,526£1,699£1,877£2,061£8,564
Change In Property Value£4,800£4,944£8,487£10,694£11,336£40,261
Net Return£6,200£6,470£10,187£12,571£13,397£48,824
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)11%12%19%23%25%90%