Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,340£14,555£14,773£15,143£15,521£74,333
Total Expenses£9,495£9,529£9,561£9,609£9,657£47,851
Profit Before Tax£4,845£5,026£5,212£5,534£5,864£26,482
Profit After Tax £3,924£4,071£4,222£4,483£4,750£21,450
Change In Property Value£5,875£9,635£13,778£15,857£11,206£56,351
Net Return£9,799£13,706£18,000£20,340£15,956£77,801
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)14%19%25%28%22%109%