Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,200£13,398£13,599£13,939£14,287£68,423
Total Expenses£8,899£8,931£8,961£9,006£9,051£44,847
Profit Before Tax£4,302£4,467£4,638£4,933£5,236£23,576
Profit After Tax £3,484£3,618£3,757£3,996£4,241£19,097
Change In Property Value£5,500£9,020£12,899£14,845£10,491£52,754
Net Return£8,984£12,638£16,655£18,841£14,732£71,851
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)13%19%25%28%22%107%