Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,496£14,713£14,934£15,307£15,690£75,141
Total Expenses£10,850£10,922£10,985£11,064£11,145£54,965
Profit Before Tax£3,646£3,792£3,949£4,244£4,545£20,177
Profit After Tax £2,953£3,071£3,199£3,437£3,682£16,343
Change In Property Value£6,900£13,030£14,996£15,896£12,637£63,458
Net Return£9,853£16,101£18,195£19,333£16,319£79,801
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%23%26%28%23%114%