Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,940£12,119£12,422£12,733£13,115£62,328
Total Expenses£11,089£11,153£11,226£11,301£11,382£56,153
Profit Before Tax£851£966£1,196£1,431£1,732£6,176
Profit After Tax £689£782£968£1,159£1,403£5,002
Change In Property Value£5,970£6,149£11,612£13,364£14,166£51,260
Net Return£6,659£6,931£12,580£14,523£15,569£56,262
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)11%11%21%24%26%93%