Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,280£11,506£11,793£12,088£12,390£59,057
Total Expenses£9,761£9,795£9,835£9,875£9,916£49,183
Profit Before Tax£1,519£1,710£1,958£2,213£2,474£9,874
Profit After Tax £1,230£1,385£1,586£1,792£2,004£7,998
Change In Property Value£6,150£6,335£10,874£13,702£14,524£51,584
Net Return£7,380£7,720£12,460£15,494£16,528£59,582
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)11%11%18%22%24%85%