Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,904£12,083£12,385£12,694£13,075£62,140
Total Expenses£8,435£8,465£8,505£8,547£8,596£42,549
Profit Before Tax£3,469£3,618£3,879£4,147£4,479£19,592
Profit After Tax £2,810£2,931£3,142£3,359£3,628£15,869
Change In Property Value£5,100£5,253£9,919£11,416£12,101£43,790
Net Return£7,910£8,184£13,062£14,775£15,729£59,660
Return From Rental Income (%)5%6%6%6%7%31%
Total Net Return (%)15%16%25%28%30%115%