Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,880£15,178£15,481£15,868£16,265£77,672
Total Expenses£9,710£9,752£9,793£9,842£9,892£48,990
Profit Before Tax£5,170£5,425£5,688£6,026£6,373£28,682
Profit After Tax £4,188£4,395£4,608£4,881£5,162£23,233
Change In Property Value£7,200£12,360£15,574£16,508£14,582£66,224
Net Return£11,388£16,755£20,181£21,389£19,744£89,456
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)15%22%27%28%26%119%