Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,416£13,617£13,821£14,167£14,521£69,543
Total Expenses£8,920£8,953£8,983£9,028£9,074£44,959
Profit Before Tax£4,496£4,665£4,838£5,139£5,447£24,584
Profit After Tax £3,642£3,778£3,919£4,162£4,412£19,913
Change In Property Value£4,400£8,976£11,669£12,252£9,005£46,302
Net Return£8,042£12,754£15,588£16,415£13,417£66,215
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)12%19%23%24%20%99%