Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,600£12,789£13,109£13,436£13,840£65,774
Total Expenses£10,092£10,122£10,165£10,209£10,260£50,847
Profit Before Tax£2,508£2,667£2,944£3,228£3,580£14,927
Profit After Tax £2,032£2,160£2,385£2,615£2,900£12,091
Change In Property Value£4,200£4,284£8,739£11,361£11,929£40,514
Net Return£6,232£6,444£11,124£13,976£14,829£52,604
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)10%10%17%22%23%82%