Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,280£14,494£14,712£15,079£15,456£74,022
Total Expenses£10,183£10,255£10,317£10,396£10,476£51,627
Profit Before Tax£4,097£4,240£4,394£4,683£4,980£22,394
Profit After Tax £3,318£3,434£3,559£3,794£4,034£18,139
Change In Property Value£6,299£11,894£13,689£14,510£11,535£57,926
Net Return£9,617£15,328£17,248£18,303£15,569£76,065
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)15%24%27%29%24%119%