Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,028£14,238£14,594£14,959£15,408£73,228
Total Expenses£12,528£12,595£12,674£12,754£12,842£63,392
Profit Before Tax£1,500£1,643£1,921£2,205£2,566£9,836
Profit After Tax £1,215£1,331£1,556£1,786£2,079£7,967
Change In Property Value£8,050£8,332£13,551£15,596£16,532£62,060
Net Return£9,265£9,663£15,107£17,382£18,611£70,027
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)13%14%22%25%27%100%