Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,848£14,056£14,267£14,623£14,989£71,782
Total Expenses£9,659£9,730£9,792£9,869£9,948£48,998
Profit Before Tax£4,189£4,326£4,475£4,754£5,040£22,784
Profit After Tax £3,393£3,504£3,625£3,851£4,083£18,455
Change In Property Value£5,850£11,047£12,714£13,477£10,714£53,801
Net Return£9,243£14,551£16,338£17,327£14,797£72,256
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)16%24%27%29%25%121%