Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,980£14,190£14,544£14,908£15,355£72,977
Total Expenses£11,928£11,995£12,074£12,154£12,241£60,392
Profit Before Tax£2,052£2,195£2,471£2,754£3,114£12,586
Profit After Tax £1,662£1,778£2,001£2,231£2,522£10,195
Change In Property Value£5,375£5,509£10,165£12,983£14,942£48,974
Net Return£7,037£7,287£12,166£15,214£17,464£59,168
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)11%11%19%23%27%90%