Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,236£16,480£16,727£17,145£17,574£84,161
Total Expenses£11,133£11,169£11,204£11,257£11,310£56,073
Profit Before Tax£5,103£5,310£5,522£5,888£6,263£28,087
Profit After Tax £4,134£4,301£4,473£4,769£5,073£22,751
Change In Property Value£3£5,600£9,996£13,302£9,267£38,168
Net Return£4,137£9,901£14,469£18,071£14,340£60,919
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)5%11%17%21%17%70%