Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,960£13,154£13,352£13,686£14,028£67,179
Total Expenses£9,518£9,550£9,580£9,624£9,669£47,940
Profit Before Tax£3,442£3,604£3,772£4,062£4,359£19,239
Profit After Tax £2,788£2,920£3,055£3,290£3,531£15,584
Change In Property Value£6,000£11,070£14,139£16,273£11,499£58,981
Net Return£8,788£13,990£17,194£19,563£15,030£74,564
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)12%19%24%27%21%102%