Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,072£15,298£15,528£15,916£16,314£78,127
Total Expenses£12,786£12,821£12,854£12,903£12,954£64,318
Profit Before Tax£2,286£2,477£2,673£3,012£3,360£13,809
Profit After Tax £1,852£2,006£2,165£2,440£2,721£11,185
Change In Property Value£5,025£11,901£15,837£18,388£13,515£64,666
Net Return£6,877£13,907£18,002£20,828£16,237£75,851
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)7%13%17%20%15%72%