Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,912£13,106£13,302£13,635£13,976£66,930
Total Expenses£8,387£8,419£8,449£8,493£8,537£42,285
Profit Before Tax£4,525£4,687£4,853£5,142£5,438£24,646
Profit After Tax £3,665£3,796£3,931£4,165£4,405£19,963
Change In Property Value£5,125£8,405£12,019£13,833£9,775£49,157
Net Return£8,790£12,201£15,950£17,998£14,180£69,120
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)14%20%26%29%23%111%