Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,924£13,118£13,315£13,647£13,989£66,993
Total Expenses£9,406£9,475£9,536£9,611£9,688£47,715
Profit Before Tax£3,518£3,643£3,779£4,037£4,301£19,278
Profit After Tax £2,850£2,951£3,061£3,270£3,484£15,615
Change In Property Value£5,700£10,764£12,388£13,131£10,439£52,422
Net Return£8,550£13,714£15,449£16,401£13,923£68,037
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%24%27%28%24%117%