Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,656£13,861£14,207£14,563£14,999£71,286
Total Expenses£11,102£11,169£11,246£11,326£11,412£56,255
Profit Before Tax£2,554£2,692£2,961£3,237£3,587£15,031
Profit After Tax £2,069£2,181£2,398£2,622£2,906£12,175
Change In Property Value£4,875£4,997£9,219£11,775£13,552£44,418
Net Return£6,944£7,178£11,618£14,397£16,458£56,593
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)12%12%20%24%28%95%