Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,192£12,436£12,685£13,002£13,327£63,641
Total Expenses£10,764£10,839£10,904£10,978£11,053£54,539
Profit Before Tax£1,428£1,597£1,780£2,024£2,274£9,102
Profit After Tax £1,156£1,294£1,442£1,639£1,842£7,373
Change In Property Value£7,035£12,077£15,217£16,130£14,248£64,706
Net Return£8,191£13,370£16,659£17,769£16,089£72,079
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)14%22%28%30%27%121%