Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,304£14,519£14,882£15,254£15,711£74,669
Total Expenses£12,841£12,874£12,921£12,969£13,026£64,631
Profit Before Tax£1,463£1,645£1,961£2,284£2,686£10,038
Profit After Tax £1,185£1,332£1,588£1,850£2,175£8,131
Change In Property Value£6,875£7,047£13,001£16,606£19,112£62,641
Net Return£8,060£8,379£14,589£18,456£21,287£70,772
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)10%10%17%22%25%84%