Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,080£10,231£10,487£10,749£11,072£52,619
Total Expenses£8,561£8,622£8,690£8,760£8,835£43,468
Profit Before Tax£1,519£1,610£1,797£1,989£2,236£9,151
Profit After Tax £1,231£1,304£1,455£1,611£1,812£7,412
Change In Property Value£4,199£4,324£8,166£9,398£9,962£36,050
Net Return£5,429£5,628£9,621£11,009£11,774£43,462
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)13%13%22%26%27%101%