Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,116£13,313£13,512£13,850£14,196£67,988
Total Expenses£8,407£8,440£8,470£8,514£8,559£42,390
Profit Before Tax£4,709£4,873£5,043£5,336£5,637£25,597
Profit After Tax £3,814£3,947£4,084£4,322£4,566£20,734
Change In Property Value£5,125£8,405£12,019£13,833£9,775£49,157
Net Return£8,939£12,352£16,104£18,155£14,341£69,891
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)14%20%26%29%23%112%