Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,504£15,737£15,973£16,372£16,781£80,366
Total Expenses£10,094£10,130£10,164£10,214£10,266£50,868
Profit Before Tax£5,410£5,607£5,809£6,158£6,515£29,499
Profit After Tax £4,382£4,541£4,705£4,988£5,278£23,894
Change In Property Value£5,000£10,200£13,260£13,923£10,233£52,616
Net Return£9,382£14,741£17,965£18,911£15,511£76,510
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)12%19%24%25%20%101%