Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,112£14,324£14,539£14,902£15,275£73,151
Total Expenses£10,651£10,722£10,784£10,862£10,942£53,961
Profit Before Tax£3,461£3,602£3,754£4,040£4,332£19,190
Profit After Tax £2,804£2,918£3,041£3,272£3,509£15,543
Change In Property Value£5,625£10,378£13,255£15,255£10,781£55,294
Net Return£8,429£13,296£16,296£18,528£14,290£70,838
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)12%19%24%27%21%113%