Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,172£14,385£14,600£14,965£15,339£73,462
Total Expenses£10,657£10,728£10,790£10,869£10,949£53,992
Profit Before Tax£3,515£3,657£3,810£4,097£4,391£19,469
Profit After Tax £2,847£2,962£3,086£3,318£3,556£15,770
Change In Property Value£6,750£12,746£14,670£15,550£12,362£62,078
Net Return£9,597£15,708£17,756£18,868£15,919£77,848
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%23%26%28%23%114%