Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,100£14,311£14,526£14,889£15,262£73,089
Total Expenses£9,471£9,505£9,536£9,583£9,631£47,727
Profit Before Tax£4,629£4,807£4,990£5,306£5,630£25,362
Profit After Tax £3,749£3,893£4,042£4,298£4,561£20,543
Change In Property Value£5,875£9,635£13,778£15,857£11,206£56,351
Net Return£9,624£13,528£17,820£20,155£15,766£76,894
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)13%19%25%28%22%108%