Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,196£14,409£14,625£14,991£15,365£73,586
Total Expenses£10,337£10,409£10,471£10,550£10,630£52,396
Profit Before Tax£3,859£4,000£4,154£4,441£4,736£21,190
Profit After Tax £3,126£3,240£3,365£3,597£3,836£17,164
Change In Property Value£4,300£8,772£11,404£11,974£8,801£45,250
Net Return£7,426£12,012£14,768£15,571£12,637£62,414
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)11%18%23%24%19%95%