Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,304£14,519£14,882£15,254£15,711£74,669
Total Expenses£12,159£12,226£12,305£12,386£12,475£61,552
Profit Before Tax£2,145£2,292£2,576£2,867£3,236£13,117
Profit After Tax £1,738£1,857£2,087£2,322£2,621£10,625
Change In Property Value£6,600£6,798£12,837£14,774£15,660£56,668
Net Return£8,338£8,655£14,923£17,096£18,282£67,293
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)12%13%22%26%27%100%