Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,808£15,030£15,406£15,791£16,265£77,300
Total Expenses£12,804£12,873£12,953£13,036£13,126£64,791
Profit Before Tax£2,004£2,157£2,453£2,755£3,139£12,508
Profit After Tax £1,623£1,748£1,987£2,232£2,543£10,132
Change In Property Value£4,700£4,794£9,780£12,714£13,349£45,337
Net Return£6,323£6,542£11,766£14,946£15,892£55,469
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)9%9%16%21%22%78%