Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,956£17,295£17,641£18,082£18,534£88,508
Total Expenses£10,722£10,768£10,813£10,868£10,924£54,095
Profit Before Tax£6,234£6,527£6,828£7,214£7,610£34,413
Profit After Tax £5,050£5,287£5,531£5,844£6,164£27,875
Change In Property Value£7,950£13,648£17,196£18,228£16,101£73,122
Net Return£13,000£18,934£22,726£24,071£22,266£100,997
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)16%23%27%29%27%121%