Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,220£11,388£11,673£11,965£12,324£58,570
Total Expenses£9,666£9,729£9,801£9,874£9,952£49,022
Profit Before Tax£1,554£1,659£1,872£2,091£2,372£9,548
Profit After Tax £1,258£1,344£1,517£1,694£1,921£7,734
Change In Property Value£4,949£5,097£9,625£11,077£11,742£42,489
Net Return£6,207£6,441£11,141£12,771£13,663£50,223
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)12%13%22%25%27%99%