Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,548£13,751£13,957£14,306£14,664£70,227
Total Expenses£8,772£8,805£8,836£8,881£8,928£44,223
Profit Before Tax£4,776£4,946£5,121£5,425£5,736£26,004
Profit After Tax £3,868£4,006£4,148£4,394£4,646£21,063
Change In Property Value£5,375£8,815£12,605£14,508£10,252£51,555
Net Return£9,243£12,821£16,754£18,902£14,898£72,619
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)14%20%26%29%23%111%