Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,488£13,690£13,896£14,243£14,599£69,916
Total Expenses£10,025£10,095£10,157£10,233£10,312£50,822
Profit Before Tax£3,463£3,595£3,739£4,010£4,287£19,094
Profit After Tax £2,805£2,912£3,028£3,248£3,473£15,466
Change In Property Value£6,225£11,755£13,529£14,341£11,401£57,250
Net Return£9,030£14,667£16,557£17,588£14,874£72,716
Return From Rental Income (%)4%5%5%5%5%24%
Total Net Return (%)14%23%26%28%24%115%