Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,440£13,642£13,846£14,192£14,547£69,667
Total Expenses£8,601£8,633£8,664£8,709£8,755£43,363
Profit Before Tax£4,839£5,008£5,182£5,483£5,792£26,305
Profit After Tax £3,920£4,057£4,198£4,441£4,691£21,307
Change In Property Value£5,250£8,610£12,312£14,170£10,014£50,356
Net Return£9,170£12,667£16,510£18,612£14,705£71,663
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)14%20%26%29%23%112%