Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,116£13,313£13,512£13,850£14,196£67,988
Total Expenses£8,729£8,761£8,792£8,836£8,881£43,999
Profit Before Tax£4,387£4,551£4,721£5,014£5,315£23,989
Profit After Tax £3,553£3,687£3,824£4,062£4,305£19,431
Change In Property Value£5,375£8,815£12,605£14,508£10,252£51,555
Net Return£8,928£12,502£16,429£18,569£14,558£70,986
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)14%19%25%28%22%108%