Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,872£11,089£11,367£11,651£11,942£56,921
Total Expenses£8,047£8,114£8,185£8,257£8,329£40,932
Profit Before Tax£2,825£2,975£3,182£3,394£3,613£15,989
Profit After Tax £2,289£2,410£2,577£2,749£2,927£12,951
Change In Property Value£3,750£3,863£6,631£8,355£8,856£31,454
Net Return£6,039£6,272£9,208£11,103£11,782£44,405
Return From Rental Income (%)5%6%6%7%7%31%
Total Net Return (%)14%15%22%26%28%105%