Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,700£11,875£12,172£12,477£12,851£61,076
Total Expenses£7,534£7,598£7,670£7,745£7,825£38,372
Profit Before Tax£4,166£4,278£4,502£4,732£5,026£22,704
Profit After Tax £3,374£3,465£3,647£3,833£4,071£18,390
Change In Property Value£3,300£3,399£6,418£7,387£7,830£28,335
Net Return£6,674£6,864£10,065£11,220£11,901£46,725
Return From Rental Income (%)10%10%11%11%12%54%
Total Net Return (%)20%20%30%33%35%137%