Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,340£14,555£14,773£15,143£15,521£74,333
Total Expenses£10,995£11,067£11,129£11,208£11,289£55,688
Profit Before Tax£3,345£3,488£3,644£3,935£4,233£18,644
Profit After Tax £2,709£2,826£2,952£3,187£3,428£15,102
Change In Property Value£5,875£9,635£13,778£15,857£11,206£56,351
Net Return£8,584£12,461£16,730£19,044£14,634£71,453
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)12%17%23%27%20%100%