Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,596£13,800£14,007£14,357£14,716£70,476
Total Expenses£10,303£10,373£10,435£10,512£10,590£52,214
Profit Before Tax£3,293£3,427£3,572£3,845£4,126£18,262
Profit After Tax £2,667£2,776£2,893£3,115£3,342£14,792
Change In Property Value£3,237£7,666£10,202£11,845£8,706£41,656
Net Return£5,904£10,442£13,095£14,960£12,048£56,449
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)9%16%20%23%18%86%