Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,700£14,920£15,294£15,676£16,146£76,736
Total Expenses£11,690£11,724£11,772£11,821£11,879£58,886
Profit Before Tax£3,010£3,197£3,522£3,855£4,267£17,850
Profit After Tax £2,438£2,589£2,852£3,122£3,456£14,458
Change In Property Value£4,900£4,998£10,196£13,255£13,917£47,266
Net Return£7,338£7,587£13,048£16,377£17,374£61,724
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)10%10%18%22%23%83%