Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,240£12,424£12,734£13,053£13,444£63,894
Total Expenses£9,967£10,031£10,105£10,181£10,263£50,547
Profit Before Tax£2,273£2,392£2,629£2,872£3,181£13,348
Profit After Tax £1,841£1,938£2,130£2,326£2,577£10,812
Change In Property Value£5,099£5,251£9,916£11,413£12,098£43,777
Net Return£6,940£7,189£12,046£13,739£14,675£54,589
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%14%23%26%28%105%