Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,644£13,849£14,195£14,550£14,986£71,224
Total Expenses£10,593£10,625£10,670£10,717£10,771£53,376
Profit Before Tax£3,051£3,224£3,525£3,833£4,215£17,848
Profit After Tax £2,471£2,611£2,855£3,105£3,414£14,457
Change In Property Value£4,400£4,488£9,156£11,902£12,497£42,443
Net Return£6,871£7,099£12,010£15,007£15,912£56,900
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)10%11%18%22%24%85%