Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,856£15,079£15,305£15,688£16,080£77,007
Total Expenses£9,225£9,260£9,293£9,341£9,391£46,510
Profit Before Tax£5,631£5,819£6,012£6,346£6,689£30,497
Profit After Tax £4,561£4,713£4,870£5,141£5,418£24,703
Change In Property Value£3,375£7,993£10,637£12,350£9,077£43,432
Net Return£7,936£12,707£15,507£17,491£14,495£68,135
Return From Rental Income (%)7%7%7%8%8%36%
Total Net Return (%)12%19%23%26%21%99%