Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,956£14,165£14,378£14,737£15,106£72,342
Total Expenses£9,135£9,168£9,200£9,246£9,294£46,043
Profit Before Tax£4,821£4,997£5,178£5,491£5,812£26,299
Profit After Tax £3,905£4,048£4,194£4,448£4,708£21,302
Change In Property Value£5,625£9,225£13,192£15,183£10,729£53,953
Net Return£9,530£13,273£17,386£19,630£15,437£75,255
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)14%19%25%29%23%110%