Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,200£10,353£10,612£10,877£11,203£53,245
Total Expenses£6,676£6,703£6,739£6,777£6,820£33,714
Profit Before Tax£3,524£3,650£3,873£4,100£4,383£19,531
Profit After Tax £2,855£2,957£3,137£3,321£3,551£15,820
Change In Property Value£4,548£4,707£7,656£8,812£9,340£35,064
Net Return£7,403£7,664£10,793£12,133£12,891£50,884
Return From Rental Income (%)7%7%8%8%9%40%
Total Net Return (%)19%19%27%30%32%127%