Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,076£14,287£14,644£15,010£15,461£73,479
Total Expenses£10,636£10,669£10,715£10,763£10,818£53,601
Profit Before Tax£3,440£3,618£3,929£4,248£4,642£19,877
Profit After Tax £2,786£2,931£3,183£3,441£3,760£16,101
Change In Property Value£4,400£4,488£9,156£11,902£12,497£42,443
Net Return£7,186£7,419£12,338£15,343£16,258£58,544
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)11%11%18%23%24%87%