Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,860£14,068£14,279£14,636£15,002£71,845
Total Expenses£8,643£8,676£8,707£8,754£8,801£43,581
Profit Before Tax£5,217£5,392£5,572£5,882£6,201£28,264
Profit After Tax £4,226£4,367£4,513£4,765£5,023£22,894
Change In Property Value£7,350£11,954£13,758£14,584£12,882£60,529
Net Return£11,576£16,322£18,271£19,348£17,905£83,422
Return From Rental Income (%)7%7%7%7%8%36%
Total Net Return (%)18%26%29%30%28%130%