Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,952£15,176£15,404£15,789£16,184£77,505
Total Expenses£10,895£10,968£11,032£11,112£11,194£55,201
Profit Before Tax£4,057£4,208£4,372£4,677£4,990£22,304
Profit After Tax £3,286£3,409£3,542£3,788£4,042£18,066
Change In Property Value£4,600£9,384£12,199£12,809£9,415£48,407
Net Return£7,886£12,793£15,741£16,598£13,456£66,473
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)11%18%22%24%19%95%