Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,672£15,907£16,146£16,549£16,963£81,237
Total Expenses£11,611£11,684£11,749£11,832£11,916£58,792
Profit Before Tax£4,061£4,223£4,396£4,718£5,048£22,445
Profit After Tax £3,289£3,420£3,561£3,821£4,088£18,181
Change In Property Value£6,250£11,531£14,728£16,951£11,978£61,438
Net Return£9,539£14,952£18,289£20,772£16,067£79,619
Return From Rental Income (%)4%5%5%5%5%24%
Total Net Return (%)13%20%24%27%21%113%