Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,040£14,251£14,464£14,826£15,197£72,778
Total Expenses£10,430£10,464£10,496£10,542£10,590£52,522
Profit Before Tax£3,610£3,787£3,969£4,284£4,607£20,256
Profit After Tax £2,924£3,067£3,215£3,470£3,731£16,407
Change In Property Value£5,300£10,812£14,056£14,758£10,847£55,773
Net Return£8,224£13,879£17,270£18,228£14,579£72,180
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)10%17%21%22%18%89%