Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,800£14,007£14,357£14,716£15,158£72,038
Total Expenses£11,315£11,382£11,460£11,539£11,626£57,322
Profit Before Tax£2,485£2,625£2,897£3,177£3,531£14,716
Profit After Tax £2,013£2,126£2,347£2,573£2,860£11,920
Change In Property Value£6,000£6,180£11,670£13,431£14,237£51,518
Net Return£8,013£8,306£14,017£16,004£17,097£63,438
Return From Rental Income (%)3%3%4%4%5%20%
Total Net Return (%)13%14%23%26%28%104%