Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,280£14,494£14,712£15,079£15,456£74,022
Total Expenses£10,185£10,256£10,319£10,398£10,478£51,635
Profit Before Tax£4,095£4,238£4,393£4,682£4,979£22,386
Profit After Tax £3,317£3,433£3,558£3,792£4,033£18,133
Change In Property Value£2£4,200£7,497£9,976£6,950£28,626
Net Return£3,319£7,633£11,055£13,769£10,983£46,759
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)5%12%17%22%17%73%