Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,532£14,750£14,971£15,346£15,729£75,328
Total Expenses£10,644£10,716£10,779£10,858£10,940£53,938
Profit Before Tax£3,888£4,034£4,192£4,487£4,790£21,390
Profit After Tax £3,149£3,267£3,396£3,634£3,880£17,326
Change In Property Value£5,588£9,164£13,104£15,081£10,657£53,594
Net Return£8,737£12,431£16,499£18,716£14,537£70,920
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)13%18%24%28%21%104%