Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,116£13,313£13,512£13,850£14,196£67,988
Total Expenses£10,712£10,782£10,842£10,918£10,995£54,249
Profit Before Tax£2,404£2,531£2,670£2,932£3,201£13,739
Profit After Tax £1,947£2,050£2,163£2,375£2,593£11,128
Change In Property Value£2£4,600£8,211£10,927£7,612£31,352
Net Return£1,950£6,650£10,374£13,302£10,205£42,480
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%10%15%19%15%61%