Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,288£12,472£12,784£13,104£13,497£64,145
Total Expenses£10,965£11,030£11,104£11,180£11,262£55,541
Profit Before Tax£1,323£1,442£1,680£1,924£2,235£8,604
Profit After Tax £1,071£1,168£1,361£1,558£1,810£6,969
Change In Property Value£5,850£6,026£11,378£13,095£13,881£50,230
Net Return£6,921£7,194£12,739£14,654£15,691£57,199
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)12%12%21%25%26%96%