Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,104£13,301£13,633£13,974£14,393£68,405
Total Expenses£10,531£10,597£10,673£10,751£10,836£53,388
Profit Before Tax£2,573£2,704£2,960£3,223£3,557£15,017
Profit After Tax £2,084£2,190£2,398£2,610£2,882£12,164
Change In Property Value£5,460£5,624£10,620£12,222£12,956£46,881
Net Return£7,544£7,814£13,017£14,833£15,837£59,045
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)14%14%23%27%28%106%