Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,960£13,154£13,352£13,686£14,028£67,179
Total Expenses£9,088£9,157£9,218£9,293£9,370£46,125
Profit Before Tax£3,873£3,997£4,134£4,393£4,658£21,055
Profit After Tax £3,137£3,238£3,349£3,558£3,773£17,054
Change In Property Value£4,500£7,380£10,553£12,146£8,583£43,163
Net Return£7,637£10,618£13,902£15,704£12,356£60,217
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)14%19%25%29%22%109%