Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,400£11,571£11,860£12,157£12,521£59,510
Total Expenses£8,298£8,361£8,433£8,506£8,585£42,183
Profit Before Tax£3,102£3,210£3,428£3,651£3,936£17,327
Profit After Tax £2,513£2,600£2,776£2,957£3,188£14,035
Change In Property Value£3,900£4,017£7,585£8,730£9,254£33,487
Net Return£6,413£6,617£10,362£11,687£12,442£47,521
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)16%17%26%29%31%119%