Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,320£13,520£13,858£14,204£14,630£69,532
Total Expenses£9,172£9,203£9,248£9,294£9,347£46,263
Profit Before Tax£4,148£4,316£4,610£4,911£5,284£23,269
Profit After Tax £3,360£3,496£3,734£3,978£4,280£18,848
Change In Property Value£5,550£5,717£10,795£12,424£13,169£47,654
Net Return£8,910£9,213£14,529£16,401£17,449£66,502
Return From Rental Income (%)6%6%7%7%8%33%
Total Net Return (%)16%16%26%29%31%118%