Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,028£14,238£14,452£14,813£15,184£72,715
Total Expenses£10,803£10,874£10,936£11,014£11,094£54,722
Profit Before Tax£3,225£3,364£3,516£3,799£4,090£17,993
Profit After Tax £2,612£2,725£2,848£3,077£3,313£14,575
Change In Property Value£5,750£9,430£13,485£15,520£10,967£55,152
Net Return£8,362£12,155£16,332£18,597£14,280£69,727
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)12%17%23%27%20%100%