Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,972£13,167£13,364£13,698£14,041£67,241
Total Expenses£10,374£10,444£10,504£10,580£10,656£52,558
Profit Before Tax£2,598£2,723£2,860£3,119£3,384£14,684
Profit After Tax £2,104£2,206£2,316£2,526£2,741£11,894
Change In Property Value£5,499£10,145£12,958£14,913£10,539£54,053
Net Return£7,603£12,351£15,274£17,439£13,280£65,947
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)11%18%23%26%20%98%