Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,780£12,972£13,166£13,495£13,833£66,246
Total Expenses£9,068£9,137£9,198£9,272£9,349£46,023
Profit Before Tax£3,712£3,835£3,969£4,223£4,484£20,223
Profit After Tax £3,007£3,106£3,215£3,421£3,632£16,380
Change In Property Value£5,399£10,194£11,733£12,437£9,887£49,649
Net Return£8,405£13,300£14,947£15,857£13,519£66,029
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%24%27%29%25%120%