Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,552£15,863£16,180£16,585£16,999£81,180
Total Expenses£11,760£11,841£11,914£11,996£12,080£59,590
Profit Before Tax£3,792£4,022£4,267£4,589£4,919£21,589
Profit After Tax £3,072£3,258£3,456£3,717£3,985£17,487
Change In Property Value£7,650£13,133£16,547£17,540£15,493£70,363
Net Return£10,722£16,390£20,003£21,257£19,478£87,850
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%20%25%27%24%110%