Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,400£14,616£14,835£15,206£15,586£74,644
Total Expenses£10,358£10,429£10,492£10,571£10,652£52,502
Profit Before Tax£4,042£4,187£4,343£4,635£4,935£22,142
Profit After Tax £3,274£3,391£3,518£3,754£3,997£17,935
Change In Property Value£5,375£8,815£12,605£14,508£10,252£51,555
Net Return£8,649£12,206£16,123£18,262£14,249£69,490
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)13%19%25%28%22%106%