Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,856£15,079£15,456£15,842£16,317£77,550
Total Expenses£12,417£12,485£12,566£12,648£12,738£62,854
Profit Before Tax£2,439£2,594£2,890£3,194£3,579£14,697
Profit After Tax £1,976£2,101£2,341£2,587£2,899£11,904
Change In Property Value£6,753£6,956£13,135£15,117£16,024£57,985
Net Return£8,729£9,057£15,476£17,704£18,923£69,889
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)13%13%23%26%28%102%