Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,200£10,353£10,612£10,877£11,203£53,245
Total Expenses£6,194£6,255£6,324£6,395£6,470£31,638
Profit Before Tax£4,006£4,098£4,288£4,483£4,734£21,608
Profit After Tax £3,245£3,319£3,473£3,631£3,834£17,502
Change In Property Value£2,400£2,472£4,668£5,372£5,695£20,607
Net Return£5,645£5,791£8,141£9,003£9,529£38,109
Return From Rental Income (%)13%13%14%15%15%70%
Total Net Return (%)23%23%33%36%38%152%