Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,180£15,408£15,793£16,188£16,673£79,242
Total Expenses£12,643£12,712£12,794£12,877£12,968£63,994
Profit Before Tax£2,537£2,696£2,999£3,311£3,705£15,248
Profit After Tax £2,055£2,183£2,429£2,682£3,001£12,351
Change In Property Value£6,900£7,107£13,420£15,446£16,372£59,246
Net Return£8,955£9,290£15,850£18,127£19,374£71,596
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)13%13%23%26%28%102%