Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,752£14,027£14,308£14,665£15,032£71,784
Total Expenses£10,722£10,762£10,800£10,846£10,894£54,023
Profit Before Tax£3,030£3,265£3,508£3,819£4,138£17,761
Profit After Tax £2,455£2,645£2,841£3,093£3,352£14,386
Change In Property Value£8,249£14,160£17,842£18,912£16,706£75,868
Net Return£10,703£16,805£20,683£22,005£20,058£90,254
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)15%24%30%32%29%129%