Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,860£14,068£14,279£14,636£15,002£71,845
Total Expenses£10,947£11,018£11,080£11,158£11,237£55,439
Profit Before Tax£2,913£3,050£3,199£3,478£3,765£16,405
Profit After Tax £2,359£2,470£2,591£2,817£3,050£13,288
Change In Property Value£5,875£10,839£13,844£15,934£11,260£57,752
Net Return£8,234£13,310£16,435£18,751£14,309£71,040
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)12%19%23%26%20%99%