Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,996£13,191£13,389£13,724£14,067£67,366
Total Expenses£9,843£9,875£9,905£9,949£9,994£49,568
Profit Before Tax£3,153£3,316£3,483£3,774£4,072£17,798
Profit After Tax £2,554£2,686£2,822£3,057£3,299£14,417
Change In Property Value£2,500£7,575£10,403£12,172£9,893£42,542
Net Return£5,054£10,261£13,225£15,229£13,191£56,959
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)7%14%17%20%17%75%