Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,480£12,667£12,984£13,308£13,708£65,147
Total Expenses£9,485£9,515£9,557£9,601£9,651£47,809
Profit Before Tax£2,995£3,152£3,427£3,708£4,056£17,339
Profit After Tax £2,426£2,553£2,776£3,003£3,286£14,044
Change In Property Value£6,825£7,064£11,489£13,223£14,016£52,616
Net Return£9,251£9,617£14,264£16,226£17,302£66,661
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)16%16%24%27%29%112%