Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,656£13,861£14,069£14,420£14,781£70,787
Total Expenses£8,140£8,173£8,204£8,249£8,296£41,062
Profit Before Tax£5,516£5,688£5,865£6,171£6,485£29,725
Profit After Tax £4,468£4,607£4,751£4,999£5,253£24,078
Change In Property Value£5,850£11,047£12,714£13,477£10,714£53,801
Net Return£10,318£15,654£17,464£18,475£15,967£77,879
Return From Rental Income (%)8%8%8%8%9%40%
Total Net Return (%)17%26%29%31%27%131%