Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,880£12,058£12,360£12,669£13,049£62,015
Total Expenses£7,944£8,040£8,143£8,248£8,358£40,733
Profit Before Tax£3,936£4,018£4,217£4,421£4,691£21,282
Profit After Tax £3,188£3,255£3,416£3,581£3,799£17,238
Change In Property Value£2,550£2,627£4,960£5,708£6,051£21,895
Net Return£5,738£5,881£8,375£9,289£9,850£39,133
Return From Rental Income (%)12%12%13%14%14%65%
Total Net Return (%)22%22%32%35%37%148%