Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,004£14,214£14,427£14,788£15,158£72,591
Total Expenses£8,335£8,369£8,400£8,447£8,495£42,046
Profit Before Tax£5,669£5,845£6,027£6,341£6,663£30,545
Profit After Tax £4,592£4,735£4,882£5,136£5,397£24,741
Change In Property Value£6,000£11,330£13,040£13,822£10,989£55,181
Net Return£10,592£16,065£17,922£18,958£16,386£79,922
Return From Rental Income (%)8%8%8%8%9%41%
Total Net Return (%)17%26%29%31%27%131%