Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,644£13,849£14,056£14,408£14,768£70,725
Total Expenses£8,943£8,976£9,007£9,052£9,099£45,077
Profit Before Tax£4,701£4,873£5,050£5,355£5,669£25,648
Profit After Tax £3,808£3,947£4,090£4,338£4,592£20,774
Change In Property Value£4,400£8,976£11,669£12,252£9,005£46,302
Net Return£8,208£12,923£15,759£16,590£13,597£67,077
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)12%19%24%25%20%100%