Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,452£13,721£13,995£14,345£14,704£70,218
Total Expenses£10,500£10,540£10,577£10,623£10,669£52,909
Profit Before Tax£2,952£3,181£3,418£3,723£4,035£17,308
Profit After Tax £2,391£2,577£2,769£3,015£3,268£14,020
Change In Property Value£8,070£13,854£17,455£18,503£16,344£74,226
Net Return£10,461£16,430£20,224£21,518£19,612£88,245
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)15%24%30%32%29%129%