Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,216£12,460£12,710£13,027£13,353£63,766
Total Expenses£8,530£8,605£8,671£8,744£8,820£43,370
Profit Before Tax£3,686£3,855£4,039£4,283£4,533£20,396
Profit After Tax £2,985£3,123£3,271£3,469£3,672£16,521
Change In Property Value£4,950£8,498£10,707£11,349£10,025£45,529
Net Return£7,935£11,620£13,978£14,818£13,697£62,049
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)14%21%25%27%25%111%