Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,200£13,398£13,733£14,076£14,499£68,906
Total Expenses£9,271£9,337£9,414£9,492£9,577£47,090
Profit Before Tax£3,929£4,061£4,319£4,585£4,922£21,816
Profit After Tax £3,182£3,289£3,499£3,713£3,987£17,671
Change In Property Value£4,500£4,635£8,752£10,073£10,678£38,638
Net Return£7,682£7,924£12,251£13,787£14,664£56,309
Return From Rental Income (%)7%7%8%8%9%38%
Total Net Return (%)17%17%27%30%32%122%