Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,716£13,922£14,131£14,484£14,846£71,098
Total Expenses£10,852£10,923£10,985£11,062£11,141£54,963
Profit Before Tax£2,864£2,999£3,146£3,422£3,705£16,136
Profit After Tax £2,320£2,429£2,548£2,772£3,001£13,070
Change In Property Value£5,813£10,724£13,697£15,764£11,140£57,137
Net Return£8,132£13,153£16,245£18,536£14,141£70,207
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)11%19%23%26%20%99%