Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,236£13,435£13,636£13,977£14,326£68,610
Total Expenses£10,080£10,150£10,211£10,287£10,365£51,094
Profit Before Tax£3,156£3,284£3,425£3,690£3,962£17,516
Profit After Tax £2,556£2,660£2,774£2,989£3,209£14,188
Change In Property Value£5,250£8,610£12,312£14,170£10,014£50,356
Net Return£7,806£11,270£15,086£17,159£13,223£64,544
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)12%18%24%27%21%101%