Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,528£15,761£16,155£16,559£17,056£81,058
Total Expenses£12,480£12,549£12,631£12,716£12,808£63,183
Profit Before Tax£3,048£3,212£3,524£3,843£4,248£17,875
Profit After Tax £2,469£2,602£2,854£3,113£3,441£14,479
Change In Property Value£4,500£4,590£9,364£12,173£12,781£43,408
Net Return£6,969£7,192£12,218£15,286£16,222£57,886
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)10%10%18%22%24%85%