Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,400£14,688£14,982£15,356£15,740£75,166
Total Expenses£9,179£9,221£9,260£9,308£9,357£46,326
Profit Before Tax£5,221£5,467£5,721£6,048£6,383£28,840
Profit After Tax £4,229£4,429£4,634£4,899£5,170£23,361
Change In Property Value£6,750£11,588£14,600£15,476£13,671£62,085
Net Return£10,979£16,016£19,235£20,375£18,841£85,445
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)16%23%27%29%27%122%