Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,860£14,068£14,420£14,780£15,223£72,351
Total Expenses£11,718£11,785£11,863£11,943£12,030£59,337
Profit Before Tax£2,142£2,283£2,557£2,837£3,194£13,014
Profit After Tax £1,735£1,850£2,071£2,298£2,587£10,541
Change In Property Value£6,300£6,489£12,253£14,103£14,949£54,094
Net Return£8,035£8,339£14,325£16,401£17,536£64,635
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)13%13%22%26%27%101%