Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,948£13,142£13,471£13,808£14,222£67,590
Total Expenses£10,236£10,301£10,377£10,455£10,539£51,908
Profit Before Tax£2,712£2,841£3,094£3,353£3,683£15,682
Profit After Tax £2,197£2,301£2,506£2,716£2,983£12,703
Change In Property Value£5,249£5,406£10,208£11,749£12,454£45,065
Net Return£7,445£7,707£12,714£14,465£15,437£57,768
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%