Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,904£12,083£12,385£12,694£13,075£62,140
Total Expenses£10,134£10,197£10,271£10,345£10,426£51,373
Profit Before Tax£1,770£1,885£2,114£2,349£2,649£10,768
Profit After Tax £1,434£1,527£1,712£1,903£2,146£8,722
Change In Property Value£5,250£5,408£10,211£11,752£12,457£45,078
Net Return£6,684£6,934£11,924£13,655£14,603£53,800
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)12%13%22%26%27%101%