Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,364£11,534£11,823£12,118£12,482£59,322
Total Expenses£9,484£9,547£9,619£9,693£9,772£48,115
Profit Before Tax£1,880£1,987£2,204£2,426£2,710£11,206
Profit After Tax £1,522£1,609£1,785£1,965£2,195£9,077
Change In Property Value£4,800£4,944£9,336£10,745£11,389£41,214
Net Return£6,322£6,553£11,121£12,710£13,585£50,291
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)13%13%23%26%28%103%