Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,496£14,713£14,934£15,307£15,690£75,141
Total Expenses£10,850£10,922£10,985£11,064£11,145£54,965
Profit Before Tax£3,646£3,792£3,949£4,244£4,545£20,177
Profit After Tax £2,953£3,071£3,199£3,437£3,682£16,343
Change In Property Value£5,750£9,430£13,485£15,520£10,967£55,152
Net Return£8,703£12,501£16,684£18,957£14,649£71,495
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)12%18%24%27%21%102%