Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,468£12,655£12,845£13,166£13,495£64,629
Total Expenses£8,664£8,696£8,725£8,767£8,811£43,663
Profit Before Tax£3,804£3,959£4,120£4,399£4,684£20,966
Profit After Tax £3,081£3,207£3,337£3,563£3,794£16,982
Change In Property Value£6,450£12,180£14,018£14,859£11,813£59,319
Net Return£9,531£15,387£17,355£18,422£15,607£76,301
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)15%23%26%28%24%116%