Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,332£13,532£13,870£14,217£14,644£69,595
Total Expenses£11,863£11,929£12,006£12,085£12,170£60,053
Profit Before Tax£1,469£1,603£1,864£2,132£2,474£9,541
Profit After Tax £1,190£1,298£1,510£1,727£2,004£7,729
Change In Property Value£4,300£4,386£8,947£11,632£12,213£41,478
Net Return£5,490£5,684£10,457£13,359£14,217£49,207
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)8%9%16%20%22%75%