Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,476£13,746£14,089£14,441£14,802£70,554
Total Expenses£11,568£11,606£11,652£11,698£11,744£58,268
Profit Before Tax£1,908£2,139£2,438£2,744£3,058£12,286
Profit After Tax £1,546£1,733£1,974£2,222£2,477£9,952
Change In Property Value£7,350£7,571£12,996£16,375£17,357£61,649
Net Return£8,896£9,303£14,971£18,597£19,834£71,601
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)11%11%18%22%24%85%