Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,660£9,805£10,050£10,301£10,610£50,427
Total Expenses£8,600£8,660£8,728£8,797£8,870£43,655
Profit Before Tax£1,060£1,145£1,322£1,504£1,740£6,771
Profit After Tax £859£927£1,071£1,219£1,409£5,485
Change In Property Value£4,260£4,388£8,286£9,536£10,108£36,578
Net Return£5,119£5,315£9,357£10,755£11,518£42,062
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)12%12%21%25%26%96%