Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,600£12,789£12,981£13,305£13,638£65,313
Total Expenses£8,999£9,031£9,060£9,103£9,147£45,341
Profit Before Tax£3,601£3,758£3,921£4,202£4,491£19,973
Profit After Tax £2,917£3,044£3,176£3,404£3,638£16,178
Change In Property Value£7,875£12,808£14,741£15,625£13,802£64,852
Net Return£10,792£15,852£17,917£19,029£17,440£81,030
Return From Rental Income (%)4%4%5%5%5%24%
Total Net Return (%)16%23%26%28%25%118%