Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,800£14,007£14,357£14,716£15,158£72,038
Total Expenses£11,910£11,977£12,055£12,135£12,221£60,298
Profit Before Tax£1,890£2,030£2,302£2,582£2,936£11,740
Profit After Tax £1,531£1,644£1,865£2,091£2,378£9,510
Change In Property Value£6,450£6,644£12,545£14,438£15,305£55,382
Net Return£7,981£8,288£14,410£16,529£17,683£64,891
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)12%13%22%25%27%99%