Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,628£14,921£15,219£15,599£15,989£76,356
Total Expenses£8,076£8,118£8,158£8,206£8,256£40,814
Profit Before Tax£6,552£6,803£7,061£7,393£7,733£35,542
Profit After Tax £5,307£5,510£5,719£5,988£6,264£28,789
Change In Property Value£5,700£9,785£12,329£13,069£11,544£52,427
Net Return£11,007£15,295£18,049£19,057£17,808£81,216
Return From Rental Income (%)8%9%9%9%10%45%
Total Net Return (%)17%24%28%30%28%126%