Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,240£12,424£12,734£13,053£13,444£63,894
Total Expenses£9,969£10,033£10,107£10,183£10,265£50,556
Profit Before Tax£2,271£2,390£2,627£2,870£3,179£13,338
Profit After Tax £1,840£1,936£2,128£2,324£2,575£10,804
Change In Property Value£5,100£5,253£9,919£11,416£12,101£43,790
Net Return£6,940£7,189£12,047£13,741£14,677£54,594
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%14%23%26%28%105%