Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,548£10,706£10,974£11,248£11,586£55,062
Total Expenses£8,895£8,922£8,960£8,998£9,042£44,816
Profit Before Tax£1,653£1,784£2,014£2,250£2,543£10,246
Profit After Tax £1,339£1,445£1,632£1,823£2,060£8,299
Change In Property Value£6,475£6,702£10,900£12,545£13,297£49,918
Net Return£7,814£8,147£12,531£14,367£15,357£58,217
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)14%14%22%25%27%103%