Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,296£13,495£13,833£14,179£14,604£69,407
Total Expenses£9,368£9,399£9,444£9,489£9,543£47,243
Profit Before Tax£3,928£4,096£4,389£4,689£5,061£22,164
Profit After Tax £3,182£3,318£3,555£3,798£4,100£17,953
Change In Property Value£6,650£6,883£11,194£12,884£13,657£51,267
Net Return£9,832£10,201£14,749£16,682£17,756£69,220
Return From Rental Income (%)5%6%6%7%7%31%
Total Net Return (%)17%18%25%29%31%119%