Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,628£11,802£12,097£12,400£12,772£60,700
Total Expenses£9,947£10,011£10,083£10,157£10,237£50,435
Profit Before Tax£1,681£1,792£2,014£2,243£2,535£10,264
Profit After Tax £1,361£1,451£1,632£1,817£2,053£8,314
Change In Property Value£5,130£5,284£9,978£11,483£12,173£44,048
Net Return£6,491£6,735£11,609£13,300£14,226£52,362
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)12%13%22%25%27%100%