Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,628£14,847£15,219£15,599£16,067£76,360
Total Expenses£12,390£12,458£12,538£12,620£12,709£62,714
Profit Before Tax£2,238£2,390£2,681£2,979£3,358£13,646
Profit After Tax £1,813£1,936£2,172£2,413£2,720£11,054
Change In Property Value£6,750£6,953£13,129£15,110£16,016£57,957
Net Return£8,563£8,888£15,300£17,523£18,736£69,011
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)13%13%22%26%27%101%