Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,752£14,027£14,308£14,665£15,032£71,784
Total Expenses£11,419£11,496£11,565£11,643£11,722£57,846
Profit Before Tax£2,333£2,531£2,742£3,022£3,310£13,938
Profit After Tax £1,890£2,050£2,221£2,448£2,681£11,290
Change In Property Value£7,500£12,875£16,222£17,196£15,189£68,982
Net Return£9,390£14,925£18,443£19,644£17,870£80,272
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)11%17%22%23%21%94%