Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,164£13,361£13,562£13,901£14,248£68,237
Total Expenses£10,073£10,143£10,204£10,280£10,357£51,057
Profit Before Tax£3,091£3,219£3,358£3,621£3,891£17,180
Profit After Tax £2,504£2,607£2,720£2,933£3,152£13,916
Change In Property Value£5,250£9,686£12,371£14,238£10,062£51,608
Net Return£7,754£12,293£15,091£17,172£13,214£65,524
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)12%19%24%27%21%112%