Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,884£11,047£11,323£11,607£11,955£56,816
Total Expenses£9,734£9,796£9,867£9,939£10,017£49,353
Profit Before Tax£1,150£1,251£1,457£1,667£1,938£7,463
Profit After Tax £932£1,013£1,180£1,351£1,570£6,045
Change In Property Value£5,025£5,176£9,774£11,248£11,923£43,146
Net Return£5,957£6,189£10,953£12,599£13,493£49,191
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)12%12%21%25%26%96%