Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,164£13,361£13,562£13,901£14,248£68,237
Total Expenses£9,735£9,805£9,866£9,942£10,019£49,368
Profit Before Tax£3,429£3,556£3,696£3,959£4,229£18,869
Profit After Tax £2,777£2,881£2,994£3,207£3,426£15,284
Change In Property Value£5,985£11,302£13,007£13,788£10,961£55,043
Net Return£8,762£14,182£16,001£16,994£14,387£70,327
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%26%28%24%116%