Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,880£15,103£15,330£15,713£16,106£77,132
Total Expenses£11,210£11,282£11,346£11,426£11,508£56,772
Profit Before Tax£3,670£3,821£3,984£4,287£4,598£20,359
Profit After Tax £2,973£3,095£3,227£3,472£3,724£16,491
Change In Property Value£7,200£13,596£15,648£16,587£13,186£66,217
Net Return£10,173£16,691£18,875£20,059£16,911£82,708
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)14%23%26%27%23%113%