Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,232£14,445£14,662£15,029£15,404£73,773
Total Expenses£9,696£9,767£9,830£9,908£9,988£49,189
Profit Before Tax£4,536£4,678£4,832£5,120£5,416£24,584
Profit After Tax £3,674£3,790£3,914£4,148£4,387£19,913
Change In Property Value£5,849£11,044£12,711£13,473£10,711£53,787
Net Return£9,523£14,833£16,625£17,621£15,098£73,700
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)16%25%28%30%25%124%