Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,920£11,084£11,361£11,645£11,994£57,004
Total Expenses£9,460£9,522£9,593£9,665£9,743£47,983
Profit Before Tax£1,460£1,562£1,768£1,980£2,252£9,021
Profit After Tax £1,183£1,265£1,432£1,604£1,824£7,307
Change In Property Value£4,815£4,959£9,365£10,778£11,425£41,343
Net Return£5,998£6,224£10,797£12,382£13,249£48,650
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)12%13%22%25%27%99%