Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,652£11,827£12,122£12,426£12,798£60,825
Total Expenses£9,005£9,034£9,074£9,116£9,164£45,393
Profit Before Tax£2,647£2,793£3,048£3,310£3,635£15,432
Profit After Tax £2,144£2,262£2,469£2,681£2,944£12,500
Change In Property Value£3,700£3,774£7,699£10,009£10,509£35,691
Net Return£5,844£6,036£10,168£12,690£13,453£48,191
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)10%11%18%22%24%85%