Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,296£13,495£13,698£14,040£14,391£68,921
Total Expenses£8,959£9,029£9,090£9,166£9,244£45,486
Profit Before Tax£4,337£4,467£4,608£4,874£5,148£23,434
Profit After Tax £3,513£3,618£3,733£3,948£4,170£18,982
Change In Property Value£5,249£9,911£11,407£12,091£9,612£48,269
Net Return£8,762£13,529£15,139£16,039£13,782£67,251
Return From Rental Income (%)7%7%7%7%8%35%
Total Net Return (%)16%25%28%30%26%126%