Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,896£11,114£11,392£11,677£11,968£57,047
Total Expenses£8,136£8,169£8,208£8,247£8,287£41,047
Profit Before Tax£2,760£2,945£3,184£3,429£3,681£15,999
Profit After Tax £2,236£2,385£2,579£2,778£2,982£12,959
Change In Property Value£4,950£5,099£8,752£11,028£11,690£41,519
Net Return£7,186£7,484£11,331£13,806£14,672£54,478
Return From Rental Income (%)4%5%5%6%6%26%
Total Net Return (%)14%15%22%27%29%108%