Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,916£15,140£15,518£15,906£16,383£77,864
Total Expenses£10,931£10,999£11,080£11,163£11,253£55,425
Profit Before Tax£3,985£4,141£4,438£4,744£5,130£22,439
Profit After Tax £3,228£3,354£3,595£3,842£4,156£18,175
Change In Property Value£2£2£3,750£6,694£8,908£19,355
Net Return£3,230£3,356£7,345£10,536£13,063£37,531
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)6%6%13%18%23%66%