Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,736£11,912£12,210£12,515£12,891£61,264
Total Expenses£8,418£8,447£8,488£8,529£8,578£42,461
Profit Before Tax£3,318£3,465£3,722£3,986£4,313£18,803
Profit After Tax £2,687£2,806£3,015£3,228£3,493£15,230
Change In Property Value£2,550£2,588£6,130£8,157£9,471£28,896
Net Return£5,237£5,395£9,145£11,385£12,965£44,127
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)10%10%18%22%25%85%