Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,476£13,678£13,883£14,230£14,586£69,854
Total Expenses£10,265£10,335£10,397£10,473£10,552£52,023
Profit Before Tax£3,211£3,343£3,486£3,757£4,034£17,831
Profit After Tax £2,601£2,708£2,824£3,043£3,268£14,443
Change In Property Value£5,375£9,917£12,666£14,577£10,301£52,837
Net Return£7,976£12,624£15,490£17,621£13,569£67,280
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)12%19%24%27%21%112%