Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,400£14,616£14,835£15,206£15,586£74,644
Total Expenses£11,162£11,233£11,296£11,375£11,456£56,523
Profit Before Tax£3,238£3,383£3,539£3,831£4,130£18,121
Profit After Tax £2,623£2,740£2,866£3,103£3,346£14,678
Change In Property Value£7,200£13,596£15,647£16,586£13,186£66,216
Net Return£9,823£16,336£18,514£19,689£16,532£80,893
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)13%22%25%27%23%111%