Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,476£13,678£14,020£14,371£14,802£70,347
Total Expenses£11,878£11,944£12,021£12,100£12,186£60,129
Profit Before Tax£1,598£1,734£1,999£2,271£2,616£10,218
Profit After Tax £1,295£1,405£1,619£1,839£2,119£8,277
Change In Property Value£5,375£5,509£10,165£12,983£14,942£48,974
Net Return£6,670£6,914£11,784£14,822£17,061£57,250
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)10%11%18%23%26%87%