Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,572£13,776£13,982£14,332£14,690£70,352
Total Expenses£10,756£10,826£10,888£10,965£11,043£54,478
Profit Before Tax£2,816£2,949£3,094£3,367£3,647£15,874
Profit After Tax £2,281£2,389£2,506£2,727£2,954£12,858
Change In Property Value£2£4,599£8,209£10,924£7,611£31,345
Net Return£2,283£6,988£10,716£13,652£10,565£44,203
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%10%15%20%15%63%