Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,272£13,471£13,673£14,015£14,365£68,797
Total Expenses£10,567£10,636£10,698£10,774£10,851£53,526
Profit Before Tax£2,705£2,835£2,975£3,241£3,514£15,271
Profit After Tax £2,191£2,296£2,410£2,625£2,846£12,369
Change In Property Value£2£4,500£8,033£10,689£7,447£30,671
Net Return£2,194£6,796£10,443£13,315£10,293£43,040
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%10%15%19%15%63%