Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,100£14,311£14,669£15,036£15,487£73,604
Total Expenses£12,019£12,087£12,165£12,246£12,334£60,851
Profit Before Tax£2,081£2,225£2,504£2,790£3,153£12,753
Profit After Tax £1,685£1,802£2,028£2,260£2,554£10,330
Change In Property Value£5,425£5,561£10,259£13,103£15,081£49,429
Net Return£7,110£7,363£12,288£15,363£17,635£59,759
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)11%11%19%23%27%90%