Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,676£14,896£15,120£15,498£15,885£76,074
Total Expenses£10,997£11,069£11,132£11,212£11,293£55,701
Profit Before Tax£3,679£3,828£3,988£4,286£4,592£20,373
Profit After Tax £2,980£3,100£3,230£3,472£3,720£16,502
Change In Property Value£5,850£10,793£13,785£15,866£11,212£57,506
Net Return£8,830£13,894£17,015£19,337£14,931£74,008
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)12%20%24%27%21%113%