Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,816£16,132£16,455£16,866£17,288£82,558
Total Expenses£11,786£11,868£11,941£12,024£12,109£59,728
Profit Before Tax£4,030£4,264£4,514£4,842£5,179£22,829
Profit After Tax £3,264£3,454£3,656£3,922£4,195£18,492
Change In Property Value£7,650£13,133£16,547£17,540£15,493£70,363
Net Return£10,914£16,587£20,203£21,462£19,689£88,855
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%21%25%27%25%111%