Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,548£13,751£13,957£14,306£14,664£70,227
Total Expenses£10,272£10,343£10,404£10,481£10,560£52,060
Profit Before Tax£3,276£3,408£3,553£3,825£4,105£18,167
Profit After Tax £2,653£2,761£2,878£3,099£3,325£14,715
Change In Property Value£2,150£6,515£8,947£10,467£8,508£36,586
Net Return£4,803£9,275£11,825£13,566£11,832£51,302
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)7%14%18%21%18%78%