Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,496£14,713£15,081£15,458£15,922£75,671
Total Expenses£10,281£10,315£10,362£10,411£10,468£51,837
Profit Before Tax£4,215£4,399£4,719£5,048£5,454£23,834
Profit After Tax £3,414£3,563£3,823£4,088£4,418£19,306
Change In Property Value£4,200£4,284£8,739£11,361£11,929£40,514
Net Return£7,614£7,847£12,562£15,450£16,347£59,820
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)12%12%20%24%26%93%