Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,784£15,006£15,231£15,612£16,002£76,634
Total Expenses£12,005£12,077£12,140£12,220£12,302£60,745
Profit Before Tax£2,779£2,929£3,090£3,391£3,700£15,890
Profit After Tax £2,251£2,372£2,503£2,747£2,997£12,871
Change In Property Value£5,300£10,812£14,056£14,758£10,847£55,773
Net Return£7,551£13,184£16,559£17,505£13,844£68,644
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)9%16%20%22%17%84%