Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,856£15,079£15,456£15,842£16,317£77,550
Total Expenses£12,412£12,481£12,561£12,644£12,734£62,833
Profit Before Tax£2,444£2,598£2,894£3,198£3,583£14,718
Profit After Tax £1,979£2,104£2,344£2,591£2,903£11,921
Change In Property Value£6,750£6,953£13,129£15,110£16,016£57,957
Net Return£8,729£9,057£15,473£17,700£18,919£69,879
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)13%13%23%26%28%102%