Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,672£15,907£16,146£16,549£16,963£81,237
Total Expenses£11,609£11,683£11,748£11,830£11,914£58,784
Profit Before Tax£4,063£4,224£4,398£4,719£5,049£22,453
Profit After Tax £3,291£3,422£3,562£3,823£4,090£18,187
Change In Property Value£6,249£11,529£14,725£16,947£11,976£61,426
Net Return£9,540£14,951£18,287£20,770£16,066£79,613
Return From Rental Income (%)4%5%5%5%5%24%
Total Net Return (%)13%20%24%27%21%105%