Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,860£14,068£14,279£14,636£15,002£71,845
Total Expenses£10,947£11,018£11,080£11,158£11,237£55,439
Profit Before Tax£2,913£3,050£3,199£3,478£3,765£16,405
Profit After Tax £2,359£2,470£2,591£2,817£3,050£13,288
Change In Property Value£2£4,700£8,390£11,164£7,778£32,034
Net Return£2,362£7,171£10,981£13,982£10,827£45,322
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)3%10%15%20%15%63%