Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,300£15,529£15,918£16,316£16,805£79,868
Total Expenses£12,187£12,221£12,271£12,322£12,381£61,382
Profit Before Tax£3,113£3,308£3,647£3,994£4,424£18,486
Profit After Tax £2,522£2,680£2,954£3,235£3,583£14,974
Change In Property Value£6,400£6,560£12,103£15,458£17,791£58,313
Net Return£8,922£9,240£15,057£18,694£21,375£73,287
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)11%12%19%24%27%94%