Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,920£11,084£11,361£11,645£11,994£57,004
Total Expenses£9,924£9,952£9,990£10,029£10,075£49,970
Profit Before Tax£996£1,132£1,371£1,615£1,919£7,034
Profit After Tax £807£917£1,110£1,309£1,555£5,697
Change In Property Value£4,200£4,284£8,739£11,361£11,929£40,514
Net Return£5,007£5,201£9,850£12,670£13,484£46,211
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)8%8%15%20%21%72%