Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,172£14,385£14,600£14,965£15,339£73,462
Total Expenses£9,157£9,190£9,222£9,269£9,317£46,155
Profit Before Tax£5,015£5,194£5,378£5,696£6,022£27,306
Profit After Tax £4,062£4,207£4,356£4,614£4,878£22,118
Change In Property Value£5,625£9,225£13,192£15,183£10,729£53,953
Net Return£9,687£13,432£17,548£19,796£15,607£76,071
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)14%20%26%29%23%111%