Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,400£14,616£14,981£15,356£15,817£75,170
Total Expenses£11,462£11,495£11,542£11,591£11,648£57,738
Profit Before Tax£2,938£3,121£3,439£3,765£4,169£17,432
Profit After Tax £2,380£2,528£2,786£3,050£3,377£14,120
Change In Property Value£4,800£4,896£9,988£12,984£13,633£46,301
Net Return£7,180£7,424£12,773£16,034£17,010£60,421
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)10%10%17%22%23%83%