Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,716£13,922£14,270£14,627£15,065£71,599
Total Expenses£11,592£11,624£11,670£11,716£11,771£58,373
Profit Before Tax£2,124£2,298£2,600£2,910£3,295£13,227
Profit After Tax £1,720£1,861£2,106£2,357£2,669£10,714
Change In Property Value£6,125£6,278£11,583£14,794£17,027£55,807
Net Return£7,845£8,139£13,689£17,152£19,695£66,521
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)11%11%18%23%26%89%