Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,250£12,434£12,745£13,063£13,455£63,947
Total Expenses£10,168£10,233£10,307£10,382£10,464£51,554
Profit Before Tax£2,082£2,201£2,438£2,681£2,991£12,393
Profit After Tax £1,686£1,783£1,975£2,172£2,423£10,038
Change In Property Value£5,250£5,408£10,211£11,752£12,457£45,078
Net Return£6,936£7,191£12,186£13,924£14,880£55,116
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)13%13%23%26%28%103%