Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,136£14,348£14,563£14,927£15,301£73,275
Total Expenses£10,412£10,483£10,545£10,623£10,703£52,766
Profit Before Tax£3,724£3,865£4,018£4,304£4,597£20,509
Profit After Tax £3,017£3,131£3,255£3,486£3,724£16,612
Change In Property Value£6,525£12,321£14,180£15,031£11,950£60,008
Net Return£9,542£15,452£17,435£18,517£15,674£76,620
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)14%23%26%28%24%116%