Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,208£14,421£14,637£15,003£15,378£73,648
Total Expenses£11,252£11,285£11,317£11,364£11,412£56,631
Profit Before Tax£2,956£3,136£3,320£3,639£3,966£17,017
Profit After Tax £2,395£2,540£2,689£2,948£3,212£13,784
Change In Property Value£7,250£13,376£17,084£19,663£13,895£71,268
Net Return£9,645£15,916£19,774£22,610£17,107£85,052
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)11%18%22%25%19%95%