Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,484£14,701£14,922£15,295£15,677£75,079
Total Expenses£9,347£9,381£9,414£9,461£9,510£47,113
Profit Before Tax£5,137£5,320£5,508£5,833£6,167£27,966
Profit After Tax £4,161£4,309£4,462£4,725£4,995£22,652
Change In Property Value£5,749£9,428£13,482£15,517£10,965£55,140
Net Return£9,910£13,737£17,944£20,242£15,960£77,792
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)14%20%26%29%23%111%