Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,600£12,789£12,981£13,305£13,638£65,313
Total Expenses£10,015£10,084£10,144£10,219£10,294£50,756
Profit Before Tax£2,585£2,705£2,837£3,087£3,344£14,557
Profit After Tax £2,094£2,191£2,298£2,500£2,708£11,791
Change In Property Value£6,299£11,894£13,689£14,510£11,535£57,926
Net Return£8,392£14,085£15,986£17,010£14,244£69,717
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)13%22%25%27%22%109%