Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,884£14,092£14,304£14,661£15,028£71,969
Total Expenses£10,259£10,330£10,392£10,470£10,549£51,999
Profit Before Tax£3,625£3,762£3,912£4,192£4,479£19,970
Profit After Tax £2,936£3,048£3,168£3,395£3,628£16,176
Change In Property Value£5,338£8,755£12,520£14,409£10,182£51,204
Net Return£8,275£11,803£15,688£17,804£13,810£67,380
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)13%18%24%27%21%104%