Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,540£12,728£13,046£13,372£13,774£65,461
Total Expenses£8,807£8,871£8,946£9,023£9,105£44,752
Profit Before Tax£3,733£3,857£4,100£4,350£4,668£20,709
Profit After Tax £3,024£3,124£3,321£3,523£3,781£16,774
Change In Property Value£4,199£4,324£8,166£9,398£9,962£36,050
Net Return£7,223£7,448£11,487£12,922£13,744£52,824
Return From Rental Income (%)7%7%8%8%9%39%
Total Net Return (%)17%17%27%30%32%123%