Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,248£16,492£16,739£17,158£17,587£84,223
Total Expenses£10,169£10,205£10,240£10,293£10,346£51,253
Profit Before Tax£6,079£6,286£6,499£6,865£7,240£32,970
Profit After Tax £4,924£5,092£5,264£5,561£5,865£26,705
Change In Property Value£5,000£10,200£13,260£13,923£10,233£52,616
Net Return£9,924£15,292£18,524£19,484£16,098£79,322
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)13%20%24%26%21%104%