Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,040£14,251£14,464£14,826£15,197£72,778
Total Expenses£10,270£10,303£10,335£10,381£10,429£51,718
Profit Before Tax£3,771£3,948£4,130£4,445£4,768£21,060
Profit After Tax £3,054£3,198£3,345£3,600£3,862£17,059
Change In Property Value£6,500£11,993£15,317£17,629£12,458£63,896
Net Return£9,554£15,190£18,662£21,229£16,319£80,954
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)12%19%23%27%21%102%