Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,840£13,033£13,228£13,559£13,898£66,557
Total Expenses£8,444£8,476£8,506£8,549£8,594£42,569
Profit Before Tax£4,396£4,557£4,722£5,009£5,304£23,988
Profit After Tax £3,561£3,691£3,825£4,058£4,296£19,430
Change In Property Value£5,175£8,487£12,136£13,968£9,871£49,637
Net Return£8,736£12,178£15,961£18,026£14,167£69,067
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)14%19%25%29%22%109%