Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,220£11,388£11,673£11,965£12,324£58,570
Total Expenses£9,668£9,731£9,803£9,876£9,954£49,032
Profit Before Tax£1,552£1,657£1,870£2,089£2,370£9,538
Profit After Tax £1,257£1,342£1,515£1,692£1,919£7,726
Change In Property Value£4,950£5,099£9,628£11,081£11,745£42,502
Net Return£6,207£6,441£11,143£12,773£13,665£50,228
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)12%13%22%25%27%99%