Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,248£13,447£13,648£13,990£14,339£68,672
Total Expenses£9,869£9,901£9,931£9,976£10,022£49,698
Profit Before Tax£3,379£3,546£3,717£4,014£4,318£18,974
Profit After Tax £2,737£2,872£3,011£3,251£3,497£15,369
Change In Property Value£6,250£11,531£14,728£16,951£11,978£61,438
Net Return£8,987£14,403£17,739£20,202£15,476£76,807
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)12%19%23%27%20%101%