Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,752£14,027£14,308£14,665£15,032£71,784
Total Expenses£10,723£10,763£10,802£10,848£10,895£54,031
Profit Before Tax£3,029£3,264£3,506£3,817£4,137£17,752
Profit After Tax £2,453£2,644£2,840£3,092£3,351£14,379
Change In Property Value£8,250£14,163£17,845£18,915£16,709£75,881
Net Return£10,703£16,806£20,685£22,008£20,059£90,261
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)15%24%30%32%29%129%