Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,232£14,445£14,807£15,177£15,632£74,293
Total Expenses£12,112£12,179£12,258£12,339£12,428£61,317
Profit Before Tax£2,120£2,266£2,548£2,837£3,205£12,976
Profit After Tax £1,717£1,836£2,064£2,298£2,596£10,511
Change In Property Value£6,570£6,767£12,779£14,707£15,589£56,412
Net Return£8,287£8,603£14,843£17,005£18,185£66,923
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)12%13%22%25%27%100%