Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,984£13,179£13,376£13,711£14,054£67,304
Total Expenses£10,377£10,446£10,507£10,582£10,659£52,572
Profit Before Tax£2,607£2,732£2,869£3,128£3,394£14,731
Profit After Tax £2,112£2,213£2,324£2,534£2,749£11,933
Change In Property Value£5,500£10,148£12,961£14,916£10,541£54,066
Net Return£7,612£12,361£15,285£17,451£13,290£65,998
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)11%18%23%26%20%99%