Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,980£11,200£11,480£11,767£12,061£57,487
Total Expenses£10,240£10,307£10,378£10,451£10,523£51,899
Profit Before Tax£741£892£1,101£1,316£1,538£5,587
Profit After Tax £600£723£892£1,066£1,246£4,526
Change In Property Value£5,400£5,562£9,548£12,031£12,752£45,293
Net Return£6,000£6,285£10,440£13,096£13,998£49,819
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)11%11%19%24%25%91%