Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,004£17,344£17,691£18,133£18,587£88,759
Total Expenses£10,244£10,291£10,336£10,390£10,446£51,707
Profit Before Tax£6,760£7,053£7,355£7,743£8,140£37,052
Profit After Tax £5,475£5,713£5,958£6,272£6,594£30,012
Change In Property Value£7,500£12,875£16,223£17,196£15,190£68,983
Net Return£12,975£18,588£22,180£23,468£21,783£98,995
Return From Rental Income (%)7%7%8%8%8%38%
Total Net Return (%)17%24%28%30%28%126%