Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,928£12,107£12,410£12,720£13,101£62,266
Total Expenses£10,620£10,649£10,690£10,732£10,781£53,472
Profit Before Tax£1,308£1,458£1,720£1,988£2,321£8,794
Profit After Tax £1,060£1,181£1,393£1,610£1,880£7,123
Change In Property Value£5,625£5,766£10,638£13,587£15,637£51,252
Net Return£6,685£6,946£12,030£15,197£17,517£58,375
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)10%10%18%22%26%85%