Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,872£17,125£17,382£17,817£18,262£87,457
Total Expenses£12,342£12,418£12,484£12,570£12,657£62,470
Profit Before Tax£4,530£4,707£4,898£5,247£5,605£24,987
Profit After Tax £3,669£3,813£3,967£4,250£4,540£20,239
Change In Property Value£6,725£12,408£15,847£18,239£12,889£66,107
Net Return£10,394£16,221£19,814£22,489£17,429£86,347
Return From Rental Income (%)4%5%5%5%5%24%
Total Net Return (%)13%20%24%27%21%104%