Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,116£13,313£13,512£13,850£14,196£67,988
Total Expenses£8,407£8,440£8,470£8,514£8,559£42,390
Profit Before Tax£4,709£4,873£5,043£5,336£5,637£25,597
Profit After Tax £3,814£3,947£4,084£4,322£4,566£20,734
Change In Property Value£3,075£7,283£9,691£11,252£8,271£39,572
Net Return£6,889£11,230£13,776£15,575£12,837£60,306
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)11%18%22%25%21%96%