Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,156£12,338£12,647£12,963£13,352£63,456
Total Expenses£9,254£9,284£9,325£9,368£9,417£46,648
Profit Before Tax£2,902£3,055£3,322£3,595£3,935£16,808
Profit After Tax £2,351£2,474£2,691£2,912£3,187£13,615
Change In Property Value£3,800£3,876£7,907£10,279£10,793£36,655
Net Return£6,151£6,350£10,598£13,191£13,980£50,270
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)11%11%18%23%24%87%