Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,500£13,703£13,908£14,256£14,612£69,978
Total Expenses£10,589£10,660£10,721£10,798£10,876£53,644
Profit Before Tax£2,911£3,043£3,187£3,458£3,736£16,334
Profit After Tax £2,358£2,465£2,581£2,801£3,026£13,231
Change In Property Value£6,750£12,746£14,670£15,550£12,362£62,078
Net Return£9,108£15,211£17,251£18,351£15,388£75,309
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)13%22%25%27%22%110%