Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,964£15,188£15,568£15,957£16,436£78,114
Total Expenses£10,725£10,759£10,808£10,857£10,916£54,065
Profit Before Tax£4,239£4,430£4,761£5,100£5,520£24,049
Profit After Tax £3,434£3,588£3,856£4,131£4,471£19,480
Change In Property Value£7,700£7,970£12,962£14,918£15,813£59,362
Net Return£11,134£11,557£16,818£19,049£20,284£78,842
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)17%17%25%28%30%118%