Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,400£11,571£11,860£12,157£12,521£59,510
Total Expenses£8,377£8,440£8,512£8,586£8,665£42,580
Profit Before Tax£3,023£3,131£3,348£3,571£3,857£16,930
Profit After Tax £2,449£2,536£2,712£2,893£3,124£13,713
Change In Property Value£3,960£4,079£7,702£8,864£9,396£34,002
Net Return£6,409£6,615£10,414£11,757£12,520£47,715
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)16%16%26%29%31%118%