Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,256£14,470£14,687£15,054£15,430£73,897
Total Expenses£9,969£10,003£10,035£10,082£10,131£50,221
Profit Before Tax£4,287£4,467£4,652£4,972£5,300£23,676
Profit After Tax £3,472£3,618£3,768£4,027£4,293£19,178
Change In Property Value£6,250£10,250£14,658£16,869£11,921£59,948
Net Return£9,722£13,868£18,425£20,897£16,214£79,126
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)13%18%24%27%21%104%